4235 Shirley DriveJohnstownCO80534
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 Johnstown at 4235 Shirley Drive, Johnstown, CO, 80534 priced at $528,900 pairs $3,136/mo rent with $41/mo cash flow after a $2,589/mo payment. Total monthly income equals $3,136/mo, and annual cash flow comes to $496/yr on $174,008 invested. Return on cash invested is 20.35% in year one, and rental yield stands at 7.12% on a $528,900 basis. Equity gained on principal adds $3,413/yr, and 5% annual appreciation accumulates to $146,125 by year five. Five-year ROI measures 104.72% and total cumulative return in cash reaches $182,217. For financing, Ziffy Mortgage’s DSCR program evaluates $3,136/mo property income against a $2,589/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
8,736 sqft lot
$N/A/sqft
$36 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80534, Johnstown, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,917 (100%) |
| Owner Occupied HU | 6,809 (76.4%) |
| Renter Occupied HU | 1,754 (19.7%) |
| Vacant Housing Units | 354 ( 4.0%) |
| Median Home Value | $594,430 |
| Average Home Value | $640,457 |
Housing Distribution
Address Breakdown
Residential
7,956
Single Family
6,968
Multi-Family
988
Businesses
444
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tom Ullrich • RE/MAX Professionals
Mls Name: REcolorado
Mls Provider:
Mls ID: #2789736
Disclaimer: 2025 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. [Click here for more information](/info/mls-disclaimers/#17059)