Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: $1 - $3k+
Home Type: Single Family
Get DSCR Mortgage Rate Quote
$1,399,000
2 bds2 ba1020sqft
80 W Main St #212FriscoCO80443
4.04%
Gross Yield
11.24%
ROI
$4,706/m
Est. Rent
$0
Total Investment
$0
Down Payment
$0
Closing Costs
For Sale
Powered by
Ziffy Mortgage
NMLS #2625701
Get Pre-Approved
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
Explore more listings using simple english
Investment Highlights
Total monthly income runs $4,706/mo, and a $6,847/mo payment. Purchase price stands at $1,399,000, and rental yield measures 4.04% with $4,706/mo rent. Return on cash invested shows 11.24% in year one, and 5% annual appreciation builds toward $386,518 over five years. Five-year ROI reaches 55.8% and total cumulative return in cash records $252,941. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,706/mo property income covering a $6,847/mo payment rather than investor’s personal income.
Condo
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80443, Frisco, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,302 (100%) |
| Owner Occupied HU | 1,145 (21.6%) |
| Renter Occupied HU | 663 (12.5%) |
| Vacant Housing Units | 3,494 (65.9%) |
| Median Home Value | $964,367 |
| Average Home Value | $989,596 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
406
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Powered by
Ziffy Mortgage
NMLS #2625701
Get Pre-Approved