828 Northwoods Dr EWoodland ParkCO80863
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 Woodland Park at 828 Northwoods Dr E, Woodland Park, CO, 80863 priced at $495,000 pairs $3,360/mo rent with $475/mo cash flow after a $2,423/mo payment. Total monthly income equals $3,360/mo, and annual cash flow comes to $5,700/yr on $164,093 invested. Return on cash invested is 23.38% in year one, and rental yield stands at 8.15% on a $495,000 basis. Equity gained on principal adds $3,194/yr, and 5% annual appreciation accumulates to $136,759 by year five. Five-year ROI measures 120.98% and total cumulative return in cash reaches $198,526. For financing, Ziffy Mortgage’s DSCR program evaluates $3,360/mo property income against a $2,423/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1979
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80863, Woodland Park, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,407 (100%) |
| Owner Occupied HU | 4,276 (66.7%) |
| Renter Occupied HU | 1,337 (20.9%) |
| Vacant Housing Units | 794 (12.4%) |
| Median Home Value | $546,728 |
| Average Home Value | $617,733 |
Housing Distribution
Address Breakdown
Residential
5,655
Single Family
5,486
Multi-Family
169
Businesses
362
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Luther Benson CRS • Access Real Estate Professionals Inc
Mls Name: Pikes Peak MLS
Mls ID: #7269315