436 Osage CirGrand JunctionCO81504
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 Grand Junction at 436 Osage Cir, Grand Junction, CO, 81504 priced at $316,000 converts $1,903/mo rent into $44/mo cash flow after a $1,547/mo obligation. Total monthly income equals $1,903/mo, and annual cash flow totals $533/yr on $104,754 invested. Return on cash invested prints 20.42% in year one, and rental yield reads 7.23% against a $316,000 entry. Equity gained on principal adds $2,039/yr, while 5% annual appreciation compiles into $87,305 by year five. Five-year ROI reaches 105.2% and total cumulative return in cash sums $110,203. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,903/mo property income covering a $1,547/mo payment, not borrower’s personal income.
Single Family
Built in 1984
5,662 sqft lot
$N/A/sqft
$200 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81504, Grand Junction, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,749 (100%) |
| Owner Occupied HU | 10,184 (74.1%) |
| Renter Occupied HU | 3,093 (22.5%) |
| Vacant Housing Units | 472 ( 3.4%) |
| Median Home Value | $324,764 |
| Average Home Value | $340,662 |
Housing Distribution
Address Breakdown
Residential
13,066
Single Family
12,578
Multi-Family
488
Businesses
380
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • FATHOM REALTY COLORADO, LLC
Mls Name: GJARA
Mls ID: #20250099
Disclaimer: IDX information is provided exclusively for 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 is deemed reliable but not guaranteed.