56482 E 23rd AvenueStrasburgCO80136
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at 56482 E 23rd Avenue, Strasburg, CO, 80136 in Strasburg is narrow, $105/mo net on $3,448/mo rent after the $2,541/mo debt service, but the property operates at break-even-plus, not a loss. At $565,000 with a 7.32% yield, the long-run equity case via 5% appreciation ($156,099 over five years) and $5,204/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.36 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $223,343.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.3% | 5.0% |
| Monthly Cash Flow | $105 | $300 |
City averages based on Strasburg market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,448 |
| Total Monthly Debt Service | $3,068 |
| DSCR Ratio | 1.12x |
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 2021
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80136, Strasburg, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,404 (100%) |
| Owner Occupied HU | 2,046 (85.1%) |
| Renter Occupied HU | 256 (10.6%) |
| Vacant Housing Units | 102 ( 4.2%) |
| Median Home Value | $613,033 |
| Average Home Value | $639,950 |
Housing Distribution
Address Breakdown
Residential
2,226
Single Family
2,195
Multi-Family
31
Businesses
128
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 2021
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80136, Strasburg, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,404 (100%) |
| Owner Occupied HU | 2,046 (85.1%) |
| Renter Occupied HU | 256 (10.6%) |
| Vacant Housing Units | 102 ( 4.2%) |
| Median Home Value | $613,033 |
| Average Home Value | $639,950 |
Housing Distribution
Address Breakdown
Residential
2,226
Single Family
2,195
Multi-Family
31
Businesses
128
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices