Aurora Plan, Parterre Horizon CollectionThorntonCO80602
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 Thornton at Aurora Plan, Parterre Horizon Collection, Thornton, CO, 80602 with 5% annual appreciation on a $526,999 basis while $4,560/mo rent supports operations. Total monthly income totals $4,560/mo and a $2,579/mo payment preserves $1,489/mo for cash returns. Annual cash flow comes to $17,870/yr on $173,383 deployed, and return on cash invested reaches 30.37% in year one. Equity gained on principal adds $3,401/yr, and five-year appreciation sums $145,600 alongside rental yield of 10.38%. Five-year ROI measures 158.44% and total cumulative return in cash totals $274,704.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,560/mo property income versus a $2,579/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80602, Brighton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,184 (100%) |
| Owner Occupied HU | 14,475 (89.4%) |
| Renter Occupied HU | 1,263 ( 7.8%) |
| Vacant Housing Units | 446 ( 2.8%) |
| Median Home Value | $653,268 |
| Average Home Value | $682,757 |
Housing Distribution
Address Breakdown
Residential
15,908
Single Family
15,171
Multi-Family
737
Businesses
112
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
