6220 - The McStain Classic Collection Plan, Westerly, Erie, CO, 80516 | 6.36% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2476 sft

5531 High Country Ct, Boulder, CO, 80301

5 Bed
3 Bath
2976 sft

3117 County Road 14 1/2, Erie, CO, 80516

5 Bed
4 Bath
3468 sft

1303 Plum Ct, Erie, CO, 80516

6 Bed
5 Bath
5283 sft

404 Dusk Court, Erie, CO, 80516

Nearby investment properties with comparable prices

3 Bed
3 Bath
3640 sft

1291 Loraine Circle N, Lafayette, CO, 80026

4 Bed
3 Bath
3427 sft

13733 Stone Cir #102, Broomfield, CO, 80023

5 Bed
2 Bath
2482 sft

2915 Webster Street, Wheat Ridge, CO, 80033

3 Bed
3 Bath
3244 sft

198 Westerly Blvd, Erie, CO, 80516

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 $4,920/mo. ROI tracks 18.12% on current figures, and rental yield reads 6.36% at a $928,900 purchase. Equity gained on principal adds $5,994/yr, and 5% annual appreciation supports $256,638 over five years. Five-year ROI reaches 92.75% and total cumulative return in cash sums $283,453. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,920/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