Evans Plan, Ledge Rock : The Pioneer CollectionJohnstownCO80534
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 Johnstown at Evans Plan, Ledge Rock: The Pioneer Collection, Johnstown, CO, 80534 offers $3,780/mo rent that, after a $2,466/mo payment, leaves $844/mo cash flow. Total monthly income is $3,780/mo, and annual cash flow is $10,124/yr on $165,783 cash. Return on cash invested measures 26.17% in year one, and rental yield stands at 9% at a $503,900 entry. Equity gained on principal adds $3,252/yr while 5% annual appreciation compounds into $139,218 by year five. Five-year ROI records 135.89% and total cumulative return in cash reaches $225,284. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,780/mo property income versus a $2,466/mo payment rather than borrower’s personal income verification through 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: 80534, Johnstown, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,917 (100%) |
| Owner Occupied HU | 6,809 (76.4%) |
| Renter Occupied HU | 1,754 (19.7%) |
| Vacant Housing Units | 354 ( 4.0%) |
| Median Home Value | $594,430 |
| Average Home Value | $640,457 |
Housing Distribution
Address Breakdown
Residential
7,956
Single Family
6,968
Multi-Family
988
Businesses
444
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
