Fossil Creek End Plan, WaterfieldFort CollinsCO80524
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
Investment property for sale in Fort Collins at Fossil Creek End Plan, Waterfield, Fort Collins, CO, 80524 uses $138,564 cash to close to unlock $1,738/yr annual cash flow and $145/mo monthly cash flow. Total monthly income runs $2,634/mo, and a $2,046/mo payment keeps the spread at $145/mo. Purchase price stands at $417,990, and rental yield measures 7.56% with $2,634/mo rent. Return on cash invested shows 21.16% in year one, and 5% annual appreciation builds toward $115,483 over five years. Five-year ROI reaches 109.26% and total cumulative return in cash records $151,392. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,634/mo property income covering a $2,046/mo payment rather than investor’s personal income.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
$53 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80524, Fort Collins, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,674 (100%) |
| Owner Occupied HU | 11,245 (60.2%) |
| Renter Occupied HU | 6,343 (34.0%) |
| Vacant Housing Units | 1,086 ( 5.8%) |
| Median Home Value | $641,259 |
| Average Home Value | $685,565 |
Housing Distribution
Address Breakdown
Residential
17,624
Single Family
14,212
Multi-Family
3,412
Businesses
2,143
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Dream Finders Homes
Mls Name: Dream Finders Homes
Mls Provider:
Mls ID: #N/A