8821 E 105th LaneHendersonCO80640
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 Henderson at 8821 E 105th Lane, Henderson, CO, 80640 uses $196,084 cash to close to unlock $4,521/yr annual cash flow and $377/mo monthly cash flow. Total monthly income runs $3,917/mo, and a $2,917/mo payment keeps the spread at $377/mo. Purchase price stands at $596,000, and rental yield measures 7.89% with $3,917/mo rent. Return on cash invested shows 22.37% in year one, and 5% annual appreciation builds toward $164,664 over five years. Five-year ROI reaches 115.65% and total cumulative return in cash records $226,780. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,917/mo property income covering a $2,917/mo payment rather than investor’s personal income.
Single Family
Built in 2023
7,049 sqft lot
$N/A/sqft
$67 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80640, Henderson, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,878 (100%) |
| Owner Occupied HU | 3,109 (80.2%) |
| Renter Occupied HU | 639 (16.5%) |
| Vacant Housing Units | 130 ( 3.4%) |
| Median Home Value | $586,199 |
| Average Home Value | $609,834 |
Housing Distribution
Address Breakdown
Residential
4,426
Single Family
3,806
Multi-Family
620
Businesses
491
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jill Laudermilk • RE/MAX Northwest Inc
Mls Name: REcolorado
Mls Provider:
Mls ID: #8598763
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)