677 2nd StFirestoneCO80520
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 677 2nd St, Firestone, CO, 80520 generates $3,002/mo in rent and, after a $2,105/mo payment, leaves $496/mo in cash flow. Total monthly income is $3,002/mo, and annual cash flow is $5,948/yr on $142,545 invested. Return on cash invested sits at 24.08% in year one, and rental yield is 8.38% on a $430,000 entry. Equity gained on principal adds $2,775/yr, while 5% annual appreciation builds toward $118,801 over five years. Five-year ROI reaches 124.75% and total cumulative return in cash sums $177,819. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,002/mo property income rather than buyer’s personal income.
Single Family
Built in 1977
7,813 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