418 Willow DrLochbuieCO80603
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 Lochbuie at 418 Willow Dr, Lochbuie, CO, 80603 priced at $349,900 converts $3,198/mo rent into $1,158/mo cash flow after a $1,713/mo obligation. Total monthly income equals $3,198/mo, and annual cash flow totals $13,901/yr on $115,992 invested. Return on cash invested prints 31.89% in year one, and rental yield reads 10.97% against a $349,900 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation compiles into $96,671 by year five. Five-year ROI reaches 166.66% and total cumulative return in cash sums $193,314. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,198/mo property income covering a $1,713/mo payment, not borrower’s personal income.
Manufactured
Built in 1965
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80603, Brighton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,636 (100%) |
| Owner Occupied HU | 5,005 (88.8%) |
| Renter Occupied HU | 536 ( 9.5%) |
| Vacant Housing Units | 95 ( 1.7%) |
| Median Home Value | $574,462 |
| Average Home Value | $591,347 |
Housing Distribution
Address Breakdown
Residential
5,625
Single Family
5,625
Multi-Family
0
Businesses
160
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices