Eclipse B Plan, Shadow MesaGrand JunctionCO81503
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 Grand Junction at Eclipse B Plan, Shadow Mesa, Grand Junction, CO, 81503 priced at $537,450 pairs $3,360/mo rent with $97/mo cash flow after a $2,631/mo payment. Total monthly income equals $3,360/mo, and annual cash flow comes to $1,169/yr on $176,821 invested. Return on cash invested is 20.72% in year one, and rental yield stands at 7.5% on a $537,450 basis. Equity gained on principal adds $3,468/yr, and 5% annual appreciation accumulates to $148,488 by year five. Five-year ROI measures 107.02% and total cumulative return in cash reaches $189,234. For financing, Ziffy Mortgage’s DSCR program evaluates $3,360/mo property income against a $2,631/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$130 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81503, Grand Junction, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,177 (100%) |
| Owner Occupied HU | 5,094 (71.0%) |
| Renter Occupied HU | 1,722 (24.0%) |
| Vacant Housing Units | 361 ( 5.0%) |
| Median Home Value | $382,084 |
| Average Home Value | $431,925 |
Housing Distribution
Address Breakdown
Residential
6,829
Single Family
6,573
Multi-Family
256
Businesses
188
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • BOA Builders
Mls Name: BOA Builders
Mls Provider:
Mls ID: #N/A