802 Waterglen Dr #B6Fort CollinsCO80525
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 Fort Collins at 802 Waterglen Dr #B6, Fort Collins, CO, 80525 generates $2,630/mo in rent and, after a $1,664/mo payment, leaves $649/mo in cash flow. Total monthly income is $2,630/mo, and annual cash flow is $7,784/yr on $112,710 invested. Return on cash invested sits at 26.82% in year one, and rental yield is 9.28% on a $340,000 entry. Equity gained on principal adds $2,194/yr, while 5% annual appreciation builds toward $93,936 over five years. Five-year ROI reaches 139.4% and total cumulative return in cash sums $157,122. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,630/mo property income rather than buyer’s personal income.
Townhouse
Built in 2001
3.82 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80525, Fort Collins, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,961 (100%) |
| Owner Occupied HU | 13,609 (52.4%) |
| Renter Occupied HU | 11,231 (43.3%) |
| Vacant Housing Units | 1,121 ( 4.3%) |
| Median Home Value | $620,438 |
| Average Home Value | $684,459 |
Housing Distribution
Address Breakdown
Residential
24,785
Single Family
18,730
Multi-Family
6,055
Businesses
1,884
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kevin Voorhees • Keller Williams Realty NoCo
Mls Name: IRES
Mls ID: #1045330