BELLAMY Plan, Ridge at JohnstownJohnstownCO80534
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 Johnstown at BELLAMY Plan, Ridge at Johnstown, Johnstown, CO, 80534 listed at $477,990 pairs $3,475/mo rent with a $2,340/mo payment to leave $689/mo cash flow. Total monthly income runs $3,475/mo, and annual cash flow reaches $8,266/yr on $158,454 cash to close. Return on cash invested measures 25.13% in year one, and rental yield registers 8.72% at a $477,990 basis. Equity gained on principal adds $3,084/yr, and annual property appreciation at 5% supports $132,060 by year five. Five-year ROI tracks 130.35% and total cumulative return in cash totals $206,542. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,475/mo property income relative to a $2,340/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80534, Johnstown, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,917 (100%) |
| Owner Occupied HU | 6,809 (76.4%) |
| Renter Occupied HU | 1,754 (19.7%) |
| Vacant Housing Units | 354 ( 4.0%) |
| Median Home Value | $594,430 |
| Average Home Value | $640,457 |
Housing Distribution
Address Breakdown
Residential
7,956
Single Family
6,968
Multi-Family
988
Businesses
444
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
