421 Condor WayJohnstownCO80543
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
Investment property for sale in Johnstown at 421 Condor Way, Johnstown, CO, 80543 earns $435/mo cash flow from $2,700/mo rent with a $1,902/mo payment. Total monthly income totals $2,700/mo, and annual cash flow totals $5,223/yr on $128,854 capital. ROI tracks 23.96% on current figures, and rental yield reads 8.34% at a $388,700 purchase. Equity gained on principal adds $2,508/yr, and 5% annual appreciation supports $107,391 over five years. Five-year ROI reaches 124.13% and total cumulative return in cash sums $159,944. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,700/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80543, Milliken, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,302 (100%) |
| Owner Occupied HU | 2,822 (85.5%) |
| Renter Occupied HU | 413 (12.5%) |
| Vacant Housing Units | 67 ( 2.0%) |
| Median Home Value | $445,418 |
| Average Home Value | $485,823 |
Housing Distribution
Address Breakdown
Residential
3,061
Single Family
3,061
Multi-Family
0
Businesses
102
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
