4315 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
Investment property for sale in Johnstown at 4315 Shirley Drive, Johnstown, CO, 80534 with 5% annual appreciation on a $559,400 basis while $3,780/mo rent supports operations. Total monthly income totals $3,780/mo and a $2,738/mo payment preserves $508/mo for cash returns. Annual cash flow comes to $6,095/yr on $184,043 deployed, and return on cash invested reaches 23.37% in year one. Equity gained on principal adds $3,610/yr, and five-year appreciation sums $154,552 alongside rental yield of 8.11%. Five-year ROI measures 120.92% and total cumulative return in cash totals $222,549.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,780/mo property income versus a $2,738/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
7,697 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: #2739890
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](/mls-disclaimers/#17059)