Beacon Plan, Mayberry, Calhan, CO, 80808 | $1,004/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
3173 sft

12628 Enclave Scenic Dr, Peyton, CO, 80831

3 Bed
4 Bath
2132 sft

6953 Grand Prairie Dr, Colorado Springs, CO, 80923

4 Bed
2 Bath
1347 sft

4116 Fitzpatrick Dr, Colorado Springs, CO, 80909

3 Bed
3 Bath
2278 sft

6886 Backcountry Loop, Colorado Springs, CO, 80927

Nearby investment properties with comparable prices

$ 339,500

ROI

Cash Flow/m

3 Bed
3 Bath
1870 sft

2524 Obsidian Forest Vw, Colorado Springs, CO, 80951

3 Bed
1 Bath
1063 sft

117 Davie Dr, Colorado Springs, CO, 80911

5 Bed
2 Bath
1968 sft

1322 Bates Dr, Colorado Springs, CO, 80909

3 Bed
2 Bath
1326 sft

2315 Sonoma Dr, Colorado Springs, CO, 80910

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Calhan at Beacon Plan, Mayberry, Calhan, CO, 80808 with 5% annual appreciation on a $399,207 basis while $3,356/mo rent supports operations. Total monthly income totals $3,356/mo and a $1,954/mo payment preserves $1,004/mo for cash returns. Annual cash flow comes to $12,053/yr on $132,337 deployed, and return on cash invested reaches 29.02% in year one. Equity gained on principal adds $2,576/yr, and five-year appreciation sums $110,294 alongside rental yield of 10.09%. Five-year ROI measures 151.3% and total cumulative return in cash totals $200,227.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,356/mo property income versus a $1,954/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$25 monthly HOA