58313 County Road Jj 5Villa GroveCO81155
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 58313 County Road Jj 5, Villa Grove, CO, 81155 in Villa Grove the bet is firmly on appreciation. Rental yield 0%. The 0% gross yield on a $235,000 price is below income-first thresholds, but 5%/yr value growth projects $64,926 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (0.00) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread. Total projected cumulative return: $608.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 0% | 6.5% |
| Monthly Cash Flow | $0 | $1,200 |
City averages based on Villa Grove market data in our database. Property projections are estimates.
Single Family
Built in 2019
10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81155, Villa Grove, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 218 (100%) |
| Owner Occupied HU | 97 (44.5%) |
| Renter Occupied HU | 16 ( 7.3%) |
| Vacant Housing Units | 105 (48.2%) |
| Median Home Value | $237,500 |
| Average Home Value | $392,320 |
Housing Distribution
Address Breakdown
Residential
63
Single Family
63
Multi-Family
0
Businesses
12
Nearby investment properties with comparable rents
No similar rental properties found nearby.
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 2019
10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81155, Villa Grove, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 218 (100%) |
| Owner Occupied HU | 97 (44.5%) |
| Renter Occupied HU | 16 ( 7.3%) |
| Vacant Housing Units | 105 (48.2%) |
| Median Home Value | $237,500 |
| Average Home Value | $392,320 |
Housing Distribution
Address Breakdown
Residential
63
Single Family
63
Multi-Family
0
Businesses
12
Nearby investment properties with comparable rents
No similar rental properties found nearby.
Nearby investment properties with comparable prices
Listed by: Desiree Faraci • Realty 57 Ltd
Mls Name: REcolorado
Mls Provider:
Mls ID: #2377660
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)