6115 - The McStain Premier Collection Plan, Westerly, Erie, CO, 80516 | 5.06% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1548 sft

3835 Northbrook Dr #E, Boulder, CO, 80304

3 Bed
2 Bath
1630 sft

1820 Mary Ln #16, Boulder, CO, 80304

3 Bed
3 Bath
1488 sft

1245 Norwood Ave #42, Boulder, CO, 80304

3 Bed
2 Bath
1632 sft

3785 Birchwood Dr #69, Boulder, CO, 80304

Nearby investment properties with comparable prices

5 Bed
4 Bath
5459 sft

2525 Bailey Lane, Lafayette, CO, 80026

7 Bed
3 Bath
2601 sft

14195 W 50th Avenue, Golden, CO, 80403

Currently Rented+ 1 more

4 Bed
3 Bath
3806 sft

15392 W 49th Avenue, Golden, CO, 80403

6 Bed
4 Bath
3315 sft

6766 Zenobia Loop, Westminster, CO, 80030

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

Explore more listings using simple english

Investment Highlights

Total monthly income totals $5,134/mo. ROI tracks 14.41% on current figures, and rental yield reads 5.06% at a $1,216,900 purchase. Equity gained on principal adds $7,852/yr, and 5% annual appreciation supports $336,207 over five years. Five-year ROI reaches 72.78% and total cumulative return in cash sums $286,969. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,134/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 80516, Erie, CO area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,143 (100%)
Owner Occupied HU	13,087 (86.4%)
Renter Occupied HU	1,668 (11.0%)
Vacant Housing Units	388 ( 2.6%)
Median Home Value	$734,692
Average Home Value	$860,031