Bailey Plan, Trailstone Town CollectionArvadaCO80007
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 Arvada at Bailey Plan, Trailstone Town Collection, Arvada, CO, 80007 uses $213,850 cash to close to unlock $3,292/yr annual cash flow and $274/mo monthly cash flow. Total monthly income runs $4,062/mo, and a $3,181/mo payment keeps the spread at $274/mo. Purchase price stands at $649,999, and rental yield measures 7.5% with $4,062/mo rent. Return on cash invested shows 21.6% in year one, and 5% annual appreciation builds toward $179,583 over five years. Five-year ROI reaches 111.4% and total cumulative return in cash records $238,237. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,062/mo property income covering a $3,181/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80007, Arvada, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,838 (100%) |
| Owner Occupied HU | 6,229 (91.1%) |
| Renter Occupied HU | 336 ( 4.9%) |
| Vacant Housing Units | 273 ( 4.0%) |
| Median Home Value | $855,358 |
| Average Home Value | $898,059 |
Housing Distribution
Address Breakdown
Residential
6,727
Single Family
6,615
Multi-Family
112
Businesses
164
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
