Destination - Dillon Plan, Westerly, Erie, CO, 80516 | 6.82% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1087 sft

15343 W 69th Ave, Arvada, CO, 80007

3 Bed
3 Bath
1368 sft

93 Jackson Ln, Erie, CO, 80516

3 Bed
2 Bath
1490 sft

5030 Beach Court, Denver, CO, 80221

3 Bed
1 Bath
915 sft

3925 Pecos St, Denver, CO, 80211

Nearby investment properties with comparable prices

3 Bed
3 Bath
1875 sft

Surrey Plan, Erie Highlands, Erie, CO, 80516

3 Bed
3 Bath
1813 sft

191 Fremont Ct, Brighton, CO, 80601

3 Bed
2 Bath
2130 sft

Agate Plan, Crossway at Second Creek, Commerce City, CO, 80022

3 Bed
2 Bath
2130 sft

Agate Plan, Crossway at Second Creek, Commerce City, CO, 80022

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

Explore more listings using simple english

Investment Highlights

Total monthly income equals $3,571/mo. Return on cash invested is 19.55% in year one, and rental yield stands at 6.82% on a $627,900 basis. Equity gained on principal adds $4,052/yr, and 5% annual appreciation accumulates to $173,477 by year five. Five-year ROI measures 100.39% and total cumulative return in cash reaches $207,383. For financing, Ziffy Mortgage’s DSCR program evaluates $3,571/mo property income against a $3,073/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 80516, Erie, CO area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,143 (100%)
Owner Occupied HU	13,087 (86.4%)
Renter Occupied HU	1,668 (11.0%)
Vacant Housing Units	388 ( 2.6%)
Median Home Value	$734,692
Average Home Value	$860,031