497 Woodside DrivePineCO80470
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Pine rentals match the income profile of 497 Woodside Drive, Pine, CO, 80470. Listed at $915,000, gross rent is $7,800/mo and net cash flow is $2,464/mo, a 10.23% yield well above national averages. DSCR 1.90 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $252,798 by year five with $8,427/yr in annual principal reduction, projecting $504,138 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 6.3% |
| Monthly Cash Flow | $2,464 | $1,500 |
City averages based on Pine market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,800 |
| Total Monthly Debt Service | $4,972 |
| DSCR Ratio | 1.57x |
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.
Single Family
Built in 1989
3 Acres lot
$N/A/sqft
$40 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80470, Pine, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,996 (100%) |
| Owner Occupied HU | 1,528 (76.6%) |
| Renter Occupied HU | 158 ( 7.9%) |
| Vacant Housing Units | 310 (15.5%) |
| Median Home Value | $765,038 |
| Average Home Value | $843,696 |
Housing Distribution
Address Breakdown
Residential
1,588
Single Family
1,562
Multi-Family
26
Businesses
134
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
Single Family
Built in 1989
3 Acres lot
$N/A/sqft
$40 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80470, Pine, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,996 (100%) |
| Owner Occupied HU | 1,528 (76.6%) |
| Renter Occupied HU | 158 ( 7.9%) |
| Vacant Housing Units | 310 (15.5%) |
| Median Home Value | $765,038 |
| Average Home Value | $843,696 |
Housing Distribution
Address Breakdown
Residential
1,588
Single Family
1,562
Multi-Family
26
Businesses
134
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices