Cascade Plan, Arras ParkThorntonCO80229
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 Cascade Plan, Arras Park, Thornton, CO, 80229 priced at $498,900 converts $3,233/mo rent into $325/mo cash flow after a $2,442/mo obligation. Total monthly income equals $3,233/mo, and annual cash flow totals $3,904/yr on $165,385 invested. Return on cash invested prints 22.27% in year one, and rental yield reads 7.78% against a $498,900 entry. Equity gained on principal adds $3,219/yr, while 5% annual appreciation compiles into $137,837 by year five. Five-year ROI reaches 115.03% and total cumulative return in cash sums $190,246. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,233/mo property income covering a $2,442/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80229, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,639 (100%) |
| Owner Occupied HU | 11,513 (58.6%) |
| Renter Occupied HU | 7,336 (37.4%) |
| Vacant Housing Units | 790 ( 4.0%) |
| Median Home Value | $446,679 |
| Average Home Value | $440,243 |
Housing Distribution
Address Breakdown
Residential
19,130
Single Family
13,881
Multi-Family
5,249
Businesses
1,222
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
