5115 Big JohnsonColorado SpringsCO80925
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who treat current yield as secondary to long-run equity growth will find 5115 Big Johnson, Colorado Springs, CO, 80925 in Colorado Springs worth modelling. At $463,400 with a 7.19% gross yield, the $2,776/mo rent leaves $75/mo after the $2,084/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.33 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $128,029 by year five; $4,268/yr in principal reduction adds further equity. Total projected return: $179,852.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.2% | 6.2% |
| Monthly Cash Flow | $75 | $285 |
City averages based on Colorado Springs market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,776 |
| Total Monthly Debt Service | $2,516 |
| DSCR Ratio | 1.10x |
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 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80925, Colorado Springs, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,598 (100%) |
| Owner Occupied HU | 5,877 (89.1%) |
| Renter Occupied HU | 520 ( 7.9%) |
| Vacant Housing Units | 201 ( 3.0%) |
| Median Home Value | $494,178 |
| Average Home Value | $513,668 |
Housing Distribution
Address Breakdown
Residential
6,429
Single Family
6,429
Multi-Family
0
Businesses
18
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 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80925, Colorado Springs, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,598 (100%) |
| Owner Occupied HU | 5,877 (89.1%) |
| Renter Occupied HU | 520 ( 7.9%) |
| Vacant Housing Units | 201 ( 3.0%) |
| Median Home Value | $494,178 |
| Average Home Value | $513,668 |
Housing Distribution
Address Breakdown
Residential
6,429
Single Family
6,429
Multi-Family
0
Businesses
18
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Aspen View Homes
Mls Name: Desert View Homes
Mls Provider:
Mls ID: #N/A