Haywood II Plan, Toll Brothers at Heron LakesBerthoudCO80513
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 Berthoud at Haywood II Plan, Toll Brothers at Heron Lakes, Berthoud, CO, 80513 priced at $821,995 converts $4,084/mo rent into after a $4,023/mo obligation. Total monthly income equals $4,084/mo. Return on cash invested prints 16.93% in year one, and rental yield reads 5.96% against a $821,995 entry. Equity gained on principal adds $5,304/yr, while 5% annual appreciation compiles into $227,102 by year five. Five-year ROI reaches 86.33% and total cumulative return in cash sums $233,473. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,084/mo property income covering a $4,023/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: 80513, Berthoud, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,583 (100%) |
| Owner Occupied HU | 6,320 (83.3%) |
| Renter Occupied HU | 901 (11.9%) |
| Vacant Housing Units | 362 ( 4.8%) |
| Median Home Value | $641,396 |
| Average Home Value | $714,195 |
Housing Distribution
Address Breakdown
Residential
7,558
Single Family
7,510
Multi-Family
48
Businesses
502
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
