632 Bandalier DriveHartselCO80449
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 Hartsel at 632 Bandalier Drive, Hartsel, CO, 80449 priced at $260,000 pairs $2,400/mo rent with $884/mo cash flow after a $1,273/mo payment. Total monthly income equals $2,400/mo, and annual cash flow comes to $10,612/yr on $86,190 invested. Return on cash invested is 32.22% in year one, and rental yield stands at 11.08% on a $260,000 basis. Equity gained on principal adds $1,678/yr, and 5% annual appreciation accumulates to $71,833 by year five. Five-year ROI measures 168.43% and total cumulative return in cash reaches $145,169. For financing, Ziffy Mortgage’s DSCR program evaluates $2,400/mo property income against a $1,273/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2023
10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80449, Hartsel, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 932 (100%) |
| Owner Occupied HU | 373 (40.0%) |
| Renter Occupied HU | 38 ( 4.1%) |
| Vacant Housing Units | 521 (55.9%) |
| Median Home Value | $463,043 |
| Average Home Value | $497,956 |
Housing Distribution
Address Breakdown
Residential
311
Single Family
311
Multi-Family
0
Businesses
21
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices