Fossil Creek Interior Plan, Waterfield - Townhomes, Fort Collins, CO, 80524 | $294/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2028 sft

335 Ash Ct, Eaton, CO, 80615

3 Bed
1 Bath
1152 sft

1570 E 6th St, Loveland, CO, 80537

3 Bed
2 Bath
1380 sft

3800 W Eisenhower Boulevard, Loveland, CO, 80537

3 Bed
3 Bath
1792 sft

1102 Kitty Hawk Ct, Fort Collins, CO, 80526

Nearby investment properties with comparable prices

3 Bed
2 Bath
1152 sft

8416 Peakview Dr, Fort Collins, CO, 80528

1 Bed
1 Bath
868 sft

1811 Bounty Dr UNIT 4, Windsor, CO, 80550

2 Bed
3 Bath
1122 sft

302 Oriole Way, Johnstown, CO, 80534

3 Bed
2 Bath
1204 sft

8513 Sawtooth Ct, Fort Collins, CO, 80528

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

Explore more listings using simple english

Investment Highlights

Return on cash invested sits at 22.53% in year one, and rental yield is 8.2% on a $406,990 entry. Equity gained on principal adds $2,626/yr, while 5% annual appreciation builds toward $112,444 over five years. Five-year ROI reaches 116.78% and total cumulative return in cash sums $157,562. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,782/mo property income rather than buyer’s personal income.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

$116 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