802 Waterglen Dr J-42Fort 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
Investment property for sale in Fort Collins at 802 Waterglen Dr J-42, Fort Collins, CO, 80525 listed at $340,000 pairs $2,566/mo rent with a $1,664/mo payment to leave $585/mo cash flow. Total monthly income runs $2,566/mo, and annual cash flow reaches $7,016/yr on $112,710 cash to close. Return on cash invested measures 26.13% in year one, and rental yield registers 9.06% at a $340,000 basis. Equity gained on principal adds $2,194/yr, and annual property appreciation at 5% supports $93,936 by year five. Five-year ROI tracks 135.76% and total cumulative return in cash totals $153,018. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,566/mo property income relative to a $1,664/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 2004
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: Morgan Merriman • C3 Real Estate Solutions, LLC
Mls Name: IRES
Mls ID: #1043986