5649 W 109th CircleWestminsterCO80020
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 Westminster at 5649 W 109th Circle, Westminster, CO, 80020 offers a 8.24% rental yield on a $693,000 purchase with $4,758/mo rent. Total monthly income registers $4,758/mo, and a $3,392/mo payment leaves $654/mo available for distribution. Annual cash flow reaches $7,850/yr on $227,997 to close, and return on cash invested stands at 23.5% in year one. Equity gained on principal adds $4,472/yr while 5% annual appreciation supports $191,463 over five years. Portfolio math shows five-year ROI at 121.74% and total cumulative return in cash at $277,574. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,758/mo property income against a $3,392/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1992
7,623 sqft lot
$N/A/sqft
$65 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80020, Broomfield, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,057 (100%) |
| Owner Occupied HU | 13,769 (59.7%) |
| Renter Occupied HU | 8,321 (36.1%) |
| Vacant Housing Units | 967 ( 4.2%) |
| Median Home Value | $597,746 |
| Average Home Value | $606,695 |
Housing Distribution
Address Breakdown
Residential
21,594
Single Family
14,655
Multi-Family
6,939
Businesses
1,332
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cheryl Singleton • 8z Real Estate
Mls Name: REcolorado
Mls Provider:
Mls ID: #3654698
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)