Eagle Plan, The Town Collection at IndependenceElizabethCO80107
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 Elizabeth at Eagle Plan, The Town Collection at Independence, Elizabeth, CO, 80107 priced at $583,999 pairs $3,576/mo rent with $173/mo cash flow after a $2,858/mo payment. Total monthly income equals $3,576/mo, and annual cash flow comes to $2,075/yr on $192,136 invested. Return on cash invested is 21.14% in year one, and rental yield stands at 7.35% on a $583,999 basis. Equity gained on principal adds $3,768/yr, and 5% annual appreciation accumulates to $161,348 by year five. Five-year ROI measures 108.93% and total cumulative return in cash reaches $209,296. For financing, Ziffy Mortgage’s DSCR program evaluates $3,576/mo property income against a $2,858/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80107, Elizabeth, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,219 (100%) |
| Owner Occupied HU | 5,607 (90.2%) |
| Renter Occupied HU | 406 ( 6.5%) |
| Vacant Housing Units | 206 ( 3.3%) |
| Median Home Value | $734,080 |
| Average Home Value | $786,794 |
Housing Distribution
Address Breakdown
Residential
5,550
Single Family
5,091
Multi-Family
459
Businesses
293
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
