861 Happy Top TrailBaileyCO80421
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 Bailey at 861 Happy Top Trail, Bailey, CO, 80421 priced at $175,000 converts $1,315/mo rent into $111/mo cash flow after a $857/mo obligation. Total monthly income equals $1,315/mo, and annual cash flow totals $1,336/yr on $58,013 invested. Return on cash invested prints 22.21% in year one, and rental yield reads 9.02% against a $175,000 entry. Equity gained on principal adds $1,129/yr, while 5% annual appreciation compiles into $48,349 by year five. Five-year ROI reaches 116.16% and total cumulative return in cash sums $67,387. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,315/mo property income covering a $857/mo payment, not borrower’s personal income.
Single Family
Built in 1960
N/A lot
$N/A/sqft
$2,200 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Barbara Behl • Deer Creek Realty
Mls Name: REcolorado
Mls Provider:
Mls ID: #5697805
Disclaimer: 2025 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. [Click here for more information](/mls-disclaimers/#17059)