93 Pine Needle RdBoulderCO80304
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 93 Pine Needle Rd, Boulder, CO, 80304 in Boulder. Rental yield 4.08%. At $1,225,000 with 4.08% gross yield, current distributions are modest, but the 5% appreciation rate projects $338,445 in new equity by year five, complemented by $11,282/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.76) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $271,218.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.1% | 5.5% |
| Monthly Cash Flow | $(2,974) | $200 |
City averages based on Boulder market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,165 |
| Total Monthly Debt Service | $6,652 |
| DSCR Ratio | 0.63x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Single Family
Built in 1970
0.88 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80304, Boulder, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,487 (100%) |
| Owner Occupied HU | 7,418 (59.4%) |
| Renter Occupied HU | 4,339 (34.7%) |
| Vacant Housing Units | 730 ( 5.8%) |
| Median Home Value | $1,214,097 |
| Average Home Value | $1,272,722 |
Housing Distribution
Address Breakdown
Residential
12,111
Single Family
10,005
Multi-Family
2,106
Businesses
576
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
Single Family
Built in 1970
0.88 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80304, Boulder, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,487 (100%) |
| Owner Occupied HU | 7,418 (59.4%) |
| Renter Occupied HU | 4,339 (34.7%) |
| Vacant Housing Units | 730 ( 5.8%) |
| Median Home Value | $1,214,097 |
| Average Home Value | $1,272,722 |
Housing Distribution
Address Breakdown
Residential
12,111
Single Family
10,005
Multi-Family
2,106
Businesses
576
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices