821 Pitkin St APT 8FriscoCO80443
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderNot flashy, but dependably profitable, 821 Pitkin St APT 8, Frisco, CO, 80443 in Frisco is listed at $847,500 and delivers $5,400/mo in rent and $461/mo in net monthly cash flow. The 7.65% yield and 1.42 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $234,149 over five years, and $7,806/yr in principal reduction supplements cash return. Total projected cumulative return: $349,673.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.7% | 6.0% |
| Monthly Cash Flow | $461 | $1,200 |
City averages based on Frisco market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,400 |
| Total Monthly Debt Service | $4,602 |
| DSCR Ratio | 1.17x |
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.
Townhouse
Built in 1973
1,907 sqft 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
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
Townhouse
Built in 1973
1,907 sqft 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