406 N Logan AveFlemingCO80728
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Fleming at 406 N Logan Ave, Fleming, CO, 80728 offers $1,956/mo rent that, after a $1,248/mo payment, leaves $470/mo cash flow. Total monthly income is $1,956/mo, and annual cash flow is $5,640/yr on $84,533 cash. Return on cash invested measures 26.58% in year one, and rental yield stands at 9.2% at a $255,000 entry. Equity gained on principal adds $1,645/yr while 5% annual appreciation compounds into $70,452 by year five. Five-year ROI records 138.13% and total cumulative return in cash reaches $116,768. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,956/mo property income versus a $1,248/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1980
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80728, Fleming, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 414 (100%) |
| Owner Occupied HU | 279 (67.4%) |
| Renter Occupied HU | 84 (20.3%) |
| Vacant Housing Units | 51 (12.3%) |
| Median Home Value | $280,738 |
| Average Home Value | $341,909 |
Housing Distribution
Address Breakdown
Residential
293
Single Family
293
Multi-Family
0
Businesses
15
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices