409 S 3rd St #409HaydenCO81639
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 Hayden at 409 S 3rd St #409, Hayden, CO, 81639 generates $3,360/mo in rent and, after a $1,904/mo payment, leaves $1,093/mo in cash flow. Total monthly income is $3,360/mo, and annual cash flow is $13,115/yr on $128,954 invested. Return on cash invested sits at 30.08% in year one, and rental yield is 10.37% on a $389,000 entry. Equity gained on principal adds $2,510/yr, while 5% annual appreciation builds toward $107,474 over five years. Five-year ROI reaches 156.9% and total cumulative return in cash sums $202,326. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,360/mo property income rather than buyer’s personal income.
Townhouse
Built in 1996
3,484 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81639, Hayden, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,316 (100%) |
| Owner Occupied HU | 805 (61.2%) |
| Renter Occupied HU | 300 (22.8%) |
| Vacant Housing Units | 211 (16.0%) |
| Median Home Value | $453,824 |
| Average Home Value | $682,745 |
Housing Distribution
Address Breakdown
Residential
74
Single Family
74
Multi-Family
0
Businesses
79
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices