Destination - Silverthorne Plan, Timnath LakesTimnathCO80547
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
Total monthly income registers $3,522/mo, and a $2,638/mo payment leaves $381/mo available for distribution. Annual cash flow reaches $4,572/yr on $177,298 to close, and return on cash invested stands at 22.64% in year one. Equity gained on principal adds $3,477/yr while 5% annual appreciation supports $148,888 over five years. Portfolio math shows five-year ROI at 117% and total cumulative return in cash at $207,437. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,522/mo property income against a $2,638/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80547, Timnath, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,894 (100%) |
| Owner Occupied HU | 3,195 (82.0%) |
| Renter Occupied HU | 323 ( 8.3%) |
| Vacant Housing Units | 376 ( 9.7%) |
| Median Home Value | $824,223 |
| Average Home Value | $910,321 |
Housing Distribution
Address Breakdown
Residential
3,477
Single Family
3,302
Multi-Family
175
Businesses
192
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
