Agate Plan, Horizon VillageBennettCO80102
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 Bennett at Agate Plan, Horizon Village, Bennett, CO, 80102 generates $3,240/mo in rent and, after a $2,442/mo payment, leaves $332/mo in cash flow. Total monthly income is $3,240/mo, and annual cash flow is $3,988/yr on $165,402 invested. Return on cash invested sits at 22.32% in year one, and rental yield is 7.79% on a $498,950 entry. Equity gained on principal adds $3,220/yr, while 5% annual appreciation builds toward $137,851 over five years. Five-year ROI reaches 115.31% and total cumulative return in cash sums $190,718. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,240/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80102, Bennett, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,886 (100%) |
| Owner Occupied HU | 2,348 (81.4%) |
| Renter Occupied HU | 401 (13.9%) |
| Vacant Housing Units | 137 ( 4.7%) |
| Median Home Value | $594,059 |
| Average Home Value | $600,785 |
Housing Distribution
Address Breakdown
Residential
2,498
Single Family
2,498
Multi-Family
0
Businesses
172
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
