76 Rappahannock CirWestcliffeCO81252
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 Westcliffe at 76 Rappahannock Cir, Westcliffe, CO, 81252 listed at $449,900 pairs $2,894/mo rent with a $2,202/mo payment to leave $272/mo cash flow. Total monthly income runs $2,894/mo, and annual cash flow reaches $3,265/yr on $149,142 cash to close. Return on cash invested measures 22.1% in year one, and rental yield registers 7.72% at a $449,900 basis. Equity gained on principal adds $2,903/yr, and annual property appreciation at 5% supports $124,299 by year five. Five-year ROI tracks 114.13% and total cumulative return in cash totals $170,218. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,894/mo property income relative to a $2,202/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2011
1.36 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81252, Westcliffe, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,144 (100%) |
| Owner Occupied HU | 1,843 (44.5%) |
| Renter Occupied HU | 422 (10.2%) |
| Vacant Housing Units | 1,879 (45.3%) |
| Median Home Value | $463,447 |
| Average Home Value | $598,626 |
Housing Distribution
Address Breakdown
Residential
2,260
Single Family
2,232
Multi-Family
28
Businesses
281
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Twila Geroux • Hayden Outdoors Real Estate
Mls Name: My State MLS
Mls ID: #11274165