520 Isaac LnBellvueCO80512
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
Investment property for sale in Bellvue at 520 Isaac Ln, Bellvue, CO, 80512 earns $133/mo cash flow from $5,617/mo rent with a $4,606/mo payment. Total monthly income totals $5,617/mo, and annual cash flow totals $1,593/yr on $309,589 capital. ROI tracks 20.57% on current figures, and rental yield reads 7.16% at a $941,000 purchase. Equity gained on principal adds $6,072/yr, and 5% annual appreciation supports $259,981 over five years. Five-year ROI reaches 105.9% and total cumulative return in cash sums $327,860. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,617/mo property income instead of your personal income.
Single Family
Built in 2002
40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80512, Bellvue, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,702 (100%) |
| Owner Occupied HU | 765 (44.9%) |
| Renter Occupied HU | 172 (10.1%) |
| Vacant Housing Units | 765 (44.9%) |
| Median Home Value | $825,172 |
| Average Home Value | $893,307 |
Housing Distribution
Address Breakdown
Residential
843
Single Family
843
Multi-Family
0
Businesses
74
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices