HARMONY Plan, Mountain View RanchWellingtonCO80549
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 Wellington at HARMONY Plan, Mountain View Ranch, Wellington, CO, 80549 priced at $441,990 converts $2,863/mo rent into $287/mo cash flow after a $2,163/mo obligation. Total monthly income equals $2,863/mo, and annual cash flow totals $3,450/yr on $146,520 invested. Return on cash invested prints 22.26% in year one, and rental yield reads 7.77% against a $441,990 entry. Equity gained on principal adds $2,852/yr, while 5% annual appreciation compiles into $122,114 by year five. Five-year ROI reaches 115% and total cumulative return in cash sums $168,491. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,863/mo property income covering a $2,163/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: 80549, Wellington, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,457 (100%) |
| Owner Occupied HU | 4,421 (81.0%) |
| Renter Occupied HU | 856 (15.7%) |
| Vacant Housing Units | 180 ( 3.3%) |
| Median Home Value | $610,678 |
| Average Home Value | $751,914 |
Housing Distribution
Address Breakdown
Residential
4,571
Single Family
4,422
Multi-Family
149
Businesses
223
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Online Sales Concierge • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A