485 Wren Pl, Drake, CO, 80515 | $16/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
931 sft

1229 N 4th St, Berthoud, CO, 80513

2 Bed
2 Bath
1166 sft

5620 Fossil Creek Pkwy #10202, Fort Collins, CO, 80525

3 Bed
2 Bath
1356 sft

1563 Peacock Pl, Loveland, CO, 80537

2 Bed
1 Bath
984 sft

415 S Howes St N #202, Fort Collins, CO, 80521

Nearby investment properties with comparable prices

2 Bed
2 Bath
1033 sft

2133 Krisron Rd UNIT B-301, Fort Collins, CO, 80525

2 Bed
2 Bath
1019 sft

2011 Grays Peak Dr UNIT 101, Loveland, CO, 80538

2 Bed
2 Bath
1031 sft

Moreno Plan, Thompson River Ranch, Johnstown, CO, 80534

2 Bed
2 Bath
1031 sft

3545 Valleywood Ct, Johnstown, CO, 80534

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Drake at 485 Wren Pl, Drake, CO, 80515 generates $2,493/mo in rent and, after a $2,080/mo payment, leaves $16/mo in cash flow. Total monthly income is $2,493/mo, and annual cash flow is $196/yr on $140,888 invested. Return on cash invested sits at 20.05% in year one, and rental yield is 7.04% on a $425,000 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation builds toward $117,420 over five years. Five-year ROI reaches 103.13% and total cumulative return in cash sums $145,301. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,493/mo property income rather than buyer’s personal income.

Single Family

Built in 1996

1.65 Acres lot

$N/A/sqft

No HOA