769 Worth StreetCenterCO81125
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 769 Worth Street, Center, CO, 81125 in Center speaks for itself: 15.38% gross on a $153,000 price, generating $1,961/mo in rent and $1,069/mo in net income after the $688/mo debt service. DSCR 2.85, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $12,830 stacks alongside $42,271 in projected five-year appreciation and $1,409/yr in principal reduction. Projected total cumulative return: $126,633.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 15.4% | 4.0% |
| Monthly Cash Flow | $1,069 | $300 |
City averages based on Center market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,961 |
| Total Monthly Debt Service | $831 |
| DSCR Ratio | 2.36x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1946
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81125, Center, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,490 (100%) |
| Owner Occupied HU | 756 (50.7%) |
| Renter Occupied HU | 511 (34.3%) |
| Vacant Housing Units | 223 (15.0%) |
| Median Home Value | $155,702 |
| Average Home Value | $425,526 |
Housing Distribution
Address Breakdown
Residential
702
Single Family
702
Multi-Family
0
Businesses
89
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
Single Family
Built in 1946
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81125, Center, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,490 (100%) |
| Owner Occupied HU | 756 (50.7%) |
| Renter Occupied HU | 511 (34.3%) |
| Vacant Housing Units | 223 (15.0%) |
| Median Home Value | $155,702 |
| Average Home Value | $425,526 |
Housing Distribution
Address Breakdown
Residential
702
Single Family
702
Multi-Family
0
Businesses
89
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Deborah Milne • Legends Premier Properties
Mls Name: CREN
Mls Provider:
Mls ID: #828000
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.