461 Arapaho RdWestcliffeCO81252
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 Westcliffe at 461 Arapaho Rd, Westcliffe, CO, 81252 priced at $420,000 converts $2,761/mo rent into $313/mo cash flow after a $2,056/mo obligation. Total monthly income equals $2,761/mo, and annual cash flow totals $3,756/yr on $139,230 invested. Return on cash invested prints 22.61% in year one, and rental yield reads 7.89% against a $420,000 entry. Equity gained on principal adds $2,710/yr, while 5% annual appreciation compiles into $116,038 by year five. Five-year ROI reaches 116.82% and total cumulative return in cash sums $162,655. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,761/mo property income covering a $2,056/mo payment, not borrower’s personal income.
Single Family
Built in 2001
5.16 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81252, Westcliffe, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,144 (100%) |
| Owner Occupied HU | 1,843 (44.5%) |
| Renter Occupied HU | 422 (10.2%) |
| Vacant Housing Units | 1,879 (45.3%) |
| Median Home Value | $463,447 |
| Average Home Value | $598,626 |
Housing Distribution
Address Breakdown
Residential
2,260
Single Family
2,232
Multi-Family
28
Businesses
281
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Twila Geroux • Hayden Outdoors Real Estate
Mls Name: My State MLS
Mls ID: #11276481