423 2nd StKerseyCO80644
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Kersey rental at 423 2nd St, Kersey, CO, 80644 sits in the solid-income band: 8.23% gross yield, $3,600/mo rent, $540/mo net after the $2,361/mo debt service, DSCR 1.52. Entry price of $525,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $145,048 and $4,835/yr in principal reduction bring total cumulative return to $232,984.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 6.0% |
| Monthly Cash Flow | $540 | $1,500 |
City averages based on Kersey market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,600 |
| Total Monthly Debt Service | $2,851 |
| DSCR Ratio | 1.26x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1973
7,813 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80644, Kersey, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,152 (100%) |
| Owner Occupied HU | 835 (72.5%) |
| Renter Occupied HU | 269 (23.4%) |
| Vacant Housing Units | 48 ( 4.2%) |
| Median Home Value | $597,527 |
| Average Home Value | $622,787 |
Housing Distribution
Address Breakdown
Residential
774
Single Family
698
Multi-Family
76
Businesses
125
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
Single Family
Built in 1973
7,813 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80644, Kersey, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,152 (100%) |
| Owner Occupied HU | 835 (72.5%) |
| Renter Occupied HU | 269 (23.4%) |
| Vacant Housing Units | 48 ( 4.2%) |
| Median Home Value | $597,527 |
| Average Home Value | $622,787 |
Housing Distribution
Address Breakdown
Residential
774
Single Family
698
Multi-Family
76
Businesses
125
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Heidi Becker • Your Castle Real Estate LLC
Mls Name: IRES
Mls Provider:
Mls ID: #1026704
Disclaimer: Information source: Information and Real Estate Services, LLC. Provided for limited non-commercial use only under IRES Rules Copyright IRES. Listing information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information deemed reliable but not guaranteed by the MLS.