602 Paintbrush TerraceTabernashCO80478
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 Tabernash at 602 Paintbrush Terrace, Tabernash, CO, 80478 listed at $925,000 pairs $5,890/mo rent with a $4,527/mo payment to leave $401/mo cash flow. Total monthly income runs $5,890/mo, and annual cash flow reaches $4,811/yr on $304,325 cash to close. Return on cash invested measures 21.64% in year one, and rental yield registers 7.64% at a $925,000 basis. Equity gained on principal adds $5,969/yr, and annual property appreciation at 5% supports $255,560 by year five. Five-year ROI tracks 111.75% and total cumulative return in cash totals $340,093. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,890/mo property income relative to a $4,527/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2023
1,742 sqft lot
$N/A/sqft
$1,185 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80478, Tabernash, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,319 (100%) |
| Owner Occupied HU | 527 (40.0%) |
| Renter Occupied HU | 157 (11.9%) |
| Vacant Housing Units | 635 (48.1%) |
| Median Home Value | $859,670 |
| Average Home Value | $972,486 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
39
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Eugeny Pomirchy • PMG Realty LLC
Mls Name: GCBOR
Mls ID: #25-102
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.