BELLAMY Plan, Waterside at Todd CreekThorntonCO80602
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, Waterside at Todd Creek, Thornton, CO, 80602 listed at $592,990 pairs $4,560/mo rent with a $2,902/mo payment to leave $1,105/mo cash flow. Total monthly income runs $4,560/mo, and annual cash flow reaches $13,254/yr on $195,094 cash to close. Return on cash invested measures 26.85% in year one, and rental yield registers 9.23% at a $592,990 basis. Equity gained on principal adds $3,826/yr, and annual property appreciation at 5% supports $163,832 by year five. Five-year ROI tracks 139.59% and total cumulative return in cash totals $272,323. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,560/mo property income relative to a $2,902/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: 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
