575 N Pine DriveBaileyCO80421
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
Rental property for sale in Bailey at 575 N Pine Drive, Bailey, CO, 80421 priced at $415,000 pairs $2,582/mo rent with $164/mo cash flow after a $2,031/mo payment. Total monthly income equals $2,582/mo, and annual cash flow comes to $1,964/yr on $137,573 invested. Return on cash invested is 21.34% in year one, and rental yield stands at 7.47% on a $415,000 basis. Equity gained on principal adds $2,678/yr, and 5% annual appreciation accumulates to $114,657 by year five. Five-year ROI measures 110.03% and total cumulative return in cash reaches $151,365. For financing, Ziffy Mortgage’s DSCR program evaluates $2,582/mo property income against a $2,031/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1993
0.60 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dwight Cabalka • RE/MAX Professionals
Mls Name: REcolorado
Mls Provider:
Mls ID: #1843120
Disclaimer: 2023 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](/info/mls-disclaimers/#17059)