4904 Autumn LeafTimnathCO80547
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 4904 Autumn Leaf, Timnath, CO, 80547 in Timnath earns a 8.36% gross yield at $463,966. Rent of $3,234/mo nets $530/mo after the $2,086/mo mortgage. The 1.55 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $128,185 and $4,273/yr in equity accumulation project a total cumulative return of $209,318.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 6.5% |
| Monthly Cash Flow | $530 | $300 |
City averages based on Timnath market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,234 |
| Total Monthly Debt Service | $2,519 |
| DSCR Ratio | 1.28x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80547, Timnath, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,894 (100%) |
| Owner Occupied HU | 3,195 (82.0%) |
| Renter Occupied HU | 323 ( 8.3%) |
| Vacant Housing Units | 376 ( 9.7%) |
| Median Home Value | $824,223 |
| Average Home Value | $910,321 |
Housing Distribution
Address Breakdown
Residential
3,477
Single Family
3,302
Multi-Family
175
Businesses
192
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
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80547, Timnath, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,894 (100%) |
| Owner Occupied HU | 3,195 (82.0%) |
| Renter Occupied HU | 323 ( 8.3%) |
| Vacant Housing Units | 376 ( 9.7%) |
| Median Home Value | $824,223 |
| Average Home Value | $910,321 |
Housing Distribution
Address Breakdown
Residential
3,477
Single Family
3,302
Multi-Family
175
Businesses
192
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
