647 Berwick AvenueFirestoneCO80520
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 Firestone at 647 Berwick Avenue, Firestone, CO, 80520 priced at $450,000 pairs $3,120/mo rent with $497/mo cash flow after a $2,203/mo payment. Total monthly income equals $3,120/mo, and annual cash flow comes to $5,964/yr on $149,175 invested. Return on cash invested is 23.91% in year one, and rental yield stands at 8.32% on a $450,000 basis. Equity gained on principal adds $2,904/yr, and 5% annual appreciation accumulates to $124,327 by year five. Five-year ROI measures 123.79% and total cumulative return in cash reaches $184,662. For financing, Ziffy Mortgage’s DSCR program evaluates $3,120/mo property income against a $2,203/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2003
3,630 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80520, Firestone, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 711 (100%) |
| Owner Occupied HU | 633 (89.0%) |
| Renter Occupied HU | 76 (10.7%) |
| Vacant Housing Units | 2 ( 0.3%) |
| Median Home Value | $485,000 |
| Average Home Value | $497,441 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
61
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices