426 Shakedown St #3MoffatCO81143
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 Moffat at 426 Shakedown St #3, Moffat, CO, 81143 generates $861/mo in rent and, after a $529/mo payment, leaves $231/mo in cash flow. Total monthly income is $861/mo, and annual cash flow is $2,774/yr on $35,802 invested. Return on cash invested sits at 27.66% in year one, and rental yield is 9.57% on a $108,000 entry. Equity gained on principal adds $697/yr, while 5% annual appreciation builds toward $29,838 over five years. Five-year ROI reaches 144.05% and total cumulative return in cash sums $51,572. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $861/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
3,136 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81143, Moffat, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 684 (100%) |
| Owner Occupied HU | 401 (58.6%) |
| Renter Occupied HU | 129 (18.9%) |
| Vacant Housing Units | 154 (22.5%) |
| Median Home Value | $254,808 |
| Average Home Value | $375,037 |
Housing Distribution
Address Breakdown
Residential
383
Single Family
381
Multi-Family
2
Businesses
44
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices