El Dorado Plan, Mountain BrookLongmontCO80503
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 Longmont at El Dorado Plan, Mountain Brook, Longmont, CO, 80503 priced at $624,990 converts $5,670/mo rent into $2,028/mo cash flow after a $3,059/mo obligation. Total monthly income equals $5,670/mo, and annual cash flow totals $24,332/yr on $205,622 invested. Return on cash invested prints 31.89% in year one, and rental yield reads 10.89% against a $624,990 entry. Equity gained on principal adds $4,033/yr, while 5% annual appreciation compiles into $172,673 by year five. Five-year ROI reaches 166.59% and total cumulative return in cash sums $342,550. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,670/mo property income covering a $3,059/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80503, Longmont, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,130 (100%) |
| Owner Occupied HU | 9,800 (60.8%) |
| Renter Occupied HU | 5,277 (32.7%) |
| Vacant Housing Units | 1,053 ( 6.5%) |
| Median Home Value | $795,021 |
| Average Home Value | $956,778 |
Housing Distribution
Address Breakdown
Residential
15,074
Single Family
12,180
Multi-Family
2,894
Businesses
338
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
