Bluff Plan, Trailstone Villas CollectionArvadaCO80007
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingInvestors approaching the U.S. market with capital-preservation in mind will find Bluff Plan, Trailstone Villas Collection, Arvada, CO, 80007 in Arvada aligned with their strategy. Rental yield 6.84%. DSCR 1.27 and 6.84% yield provide a sound foundation. Ziffy Mortgage's DSCR program enables non-U.S. residents to acquire without domestic credit. Over five years, 5% appreciation and $5,065/yr in paydown build toward a projected cumulative return of $203,306.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.8% | 5.8% |
| Monthly Cash Flow | $(68) | $320 |
City averages based on Arvada market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,137 |
| Total Monthly Debt Service | $2,986 |
| DSCR Ratio | 1.05x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2026
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
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
Single Family
Built in 2026
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
