4771 White Rock Circle Unit CBoulderCO80301
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 Boulder at 4771 White Rock Circle Unit C, Boulder, CO, 80301 earns $465/mo cash flow from $3,209/mo rent with a $1,919/mo payment. Total monthly income totals $3,209/mo, and annual cash flow totals $5,583/yr on $129,948 capital. ROI tracks 24.21% on current figures, and rental yield reads 9.82% at a $392,000 purchase. Equity gained on principal adds $2,530/yr, and 5% annual appreciation supports $108,302 over five years. Five-year ROI reaches 126.96% and total cumulative return in cash sums $164,988. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,209/mo property income instead of your personal income.
Condo
Built in 1982
N/A lot
$N/A/sqft
$454 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80301, Boulder, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,558 (100%) |
| Owner Occupied HU | 6,773 (50.0%) |
| Renter Occupied HU | 5,840 (43.1%) |
| Vacant Housing Units | 945 ( 7.0%) |
| Median Home Value | $849,607 |
| Average Home Value | $899,851 |
Housing Distribution
Address Breakdown
Residential
13,091
Single Family
7,802
Multi-Family
5,289
Businesses
2,304
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alexandra Schwan • Distinct Real Estate LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #2169558
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)