500 S Denver Ave UNIT 3EFort LuptonCO80621
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 Fort Lupton at 500 S Denver Ave UNIT 3E, Fort Lupton, CO, 80621 priced at $315,000 converts $2,219/mo rent into $283/mo cash flow after a $1,542/mo obligation. Total monthly income equals $2,219/mo, and annual cash flow totals $3,396/yr on $104,423 invested. Return on cash invested prints 23.16% in year one, and rental yield reads 8.45% against a $315,000 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation compiles into $87,029 by year five. Five-year ROI reaches 120.21% and total cumulative return in cash sums $125,525. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,219/mo property income covering a $1,542/mo payment, not borrower’s personal income.
Townhouse
Built in 2023
1,174 sqft lot
$N/A/sqft
$100 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80621, Fort Lupton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,625 (100%) |
| Owner Occupied HU | 4,243 (75.4%) |
| Renter Occupied HU | 1,214 (21.6%) |
| Vacant Housing Units | 168 ( 3.0%) |
| Median Home Value | $468,879 |
| Average Home Value | $534,785 |
Housing Distribution
Address Breakdown
Residential
5,306
Single Family
5,080
Multi-Family
226
Businesses
476
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sara Horner • Group Mulberry
Mls Name: IRES
Mls Provider:
Mls ID: #1029286
Disclaimer: Information source: Information and Real Estate Services, LLC. Provided for limited non-commercial use only under IRES Rules Copyright IRES. Listing information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information deemed reliable but not guaranteed by the MLS.