Denali Plan, Pintail Commons at Johnstown VillageJohnstownCO80534
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 Johnstown at Denali Plan, Pintail Commons at Johnstown Village, Johnstown, CO, 80534 earns $584/mo cash flow from $2,880/mo rent with a $1,928/mo payment. Total monthly income totals $2,880/mo, and annual cash flow totals $7,012/yr on $130,594 capital. ROI tracks 25.28% on current figures, and rental yield reads 8.77% at a $393,950 purchase. Equity gained on principal adds $2,542/yr, and 5% annual appreciation supports $108,841 over five years. Five-year ROI reaches 131.18% and total cumulative return in cash sums $171,312. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,880/mo property income instead of your personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80534, Johnstown, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,917 (100%) |
| Owner Occupied HU | 6,809 (76.4%) |
| Renter Occupied HU | 1,754 (19.7%) |
| Vacant Housing Units | 354 ( 4.0%) |
| Median Home Value | $594,430 |
| Average Home Value | $640,457 |
Housing Distribution
Address Breakdown
Residential
7,956
Single Family
6,968
Multi-Family
988
Businesses
444
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
