BRIDGEPORT 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
Rental property for sale in Thornton at BRIDGEPORT Plan, Waterside at Todd Creek, Thornton, CO, 80602 priced at $631,990 converts $4,560/mo rent into $877/mo cash flow after a $3,093/mo obligation. Total monthly income equals $4,560/mo, and annual cash flow totals $10,526/yr on $207,925 invested. Return on cash invested prints 25.12% in year one, and rental yield reads 8.66% against a $631,990 entry. Equity gained on principal adds $4,078/yr, while 5% annual appreciation compiles into $174,607 by year five. Five-year ROI reaches 130.31% and total cumulative return in cash sums $270,947. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,560/mo property income covering a $3,093/mo payment, not borrower’s personal income.
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
