Bellamy Plan, TimberleafThorntonCO80602
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 Bellamy Plan, Timberleaf, Thornton, CO, 80602 at $547,490 posts ROI 24.7% with $697/mo cash flow from $3,888/mo rent. Total monthly income equals $3,888/mo, and annual cash flow records $8,364/yr on $180,124 to close. Return on cash invested measures 24.7% and rental yield reads 8.52% at the current $547,490. Equity gained on principal adds $3,533/yr, and 5% annual appreciation supports $151,261 by year five. Five-year ROI prints 128.04% and total cumulative return in cash totals $230,630.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,888/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2026
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
