710 Wapiti Drive #BFraserCO80442
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
Investment property for sale in Fraser at 710 Wapiti Drive #B, Fraser, CO, 80442 listed at $790,000 pairs $5,161/mo rent with a $3,867/mo payment to leave $557/mo cash flow. Total monthly income runs $5,161/mo, and annual cash flow reaches $6,680/yr on $259,910 cash to close. Return on cash invested measures 22.63% in year one, and rental yield registers 7.84% at a $790,000 basis. Equity gained on principal adds $5,098/yr, and annual property appreciation at 5% supports $218,262 by year five. Five-year ROI tracks 116.93% and total cumulative return in cash totals $303,900. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,161/mo property income relative to a $3,867/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2001
871.20 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80442, Fraser, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,031 (100%) |
| Owner Occupied HU | 603 (19.9%) |
| Renter Occupied HU | 580 (19.1%) |
| Vacant Housing Units | 1,848 (61.0%) |
| Median Home Value | $617,553 |
| Average Home Value | $712,645 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
155
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Skylar Marshall • Real Estate of Winter Park
Mls Name: GCBOR
Mls ID: #25-1097
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.