Friesian Plan, Thompson River RanchJohnstownCO80534
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 Johnstown at Friesian Plan, Thompson River Ranch, Johnstown, CO, 80534 listed at $449,990 pairs $3,211/mo rent with a $2,202/mo payment to leave $479/mo cash flow. Total monthly income runs $3,211/mo, and annual cash flow reaches $5,748/yr on $149,172 cash to close. Return on cash invested measures 23.76% in year one, and rental yield registers 8.56% at a $449,990 basis. Equity gained on principal adds $2,904/yr, and annual property appreciation at 5% supports $124,324 by year five. Five-year ROI tracks 123.34% and total cumulative return in cash totals $183,987. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,211/mo property income relative to a $2,202/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
$110 monthly 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