Agate Plan, IndependenceElizabethCO80107
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 Elizabeth at Agate Plan, Independence, Elizabeth, CO, 80107 priced at $511,950 converts $3,738/mo rent into $754/mo cash flow after a $2,506/mo obligation. Total monthly income equals $3,738/mo, and annual cash flow totals $9,050/yr on $168,432 invested. Return on cash invested prints 25.43% in year one, and rental yield reads 8.76% against a $511,950 entry. Equity gained on principal adds $3,304/yr, while 5% annual appreciation compiles into $141,442 by year five. Five-year ROI reaches 131.97% and total cumulative return in cash sums $222,280. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,738/mo property income covering a $2,506/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80107, Elizabeth, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,219 (100%) |
| Owner Occupied HU | 5,607 (90.2%) |
| Renter Occupied HU | 406 ( 6.5%) |
| Vacant Housing Units | 206 ( 3.3%) |
| Median Home Value | $734,080 |
| Average Home Value | $786,794 |
Housing Distribution
Address Breakdown
Residential
5,550
Single Family
5,091
Multi-Family
459
Businesses
293
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
