526 Wagon Wheel RoadHartselCO80449
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 Hartsel at 526 Wagon Wheel Road, Hartsel, CO, 80449 listed at $485,000 pairs $3,173/mo rent with a $2,374/mo payment to leave $327/mo cash flow. Total monthly income runs $3,173/mo, and annual cash flow reaches $3,923/yr on $160,778 cash to close. Return on cash invested measures 22.35% in year one, and rental yield registers 7.85% at a $485,000 basis. Equity gained on principal adds $3,130/yr, and annual property appreciation at 5% supports $133,997 by year five. Five-year ROI tracks 115.5% and total cumulative return in cash totals $185,690. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,173/mo property income relative to a $2,374/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2020
2.50 Acres lot
$N/A/sqft
$233 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80449, Hartsel, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 932 (100%) |
| Owner Occupied HU | 373 (40.0%) |
| Renter Occupied HU | 38 ( 4.1%) |
| Vacant Housing Units | 521 (55.9%) |
| Median Home Value | $463,043 |
| Average Home Value | $497,956 |
Housing Distribution
Address Breakdown
Residential
311
Single Family
311
Multi-Family
0
Businesses
21
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Austin Campbell • Summit Realty, Inc
Mls Name: REcolorado
Mls Provider:
Mls ID: #1528655
Disclaimer: 2025 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. [Click here for more information](/mls-disclaimers/#17059)