Horizon Plan, Red Rocks Ranch : The Skyline CollectionMorrisonCO80465
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 Morrison at Horizon Plan, Red Rocks Ranch: The Skyline Collection, Morrison, CO, 80465 priced at $791,900 converts $5,166/mo rent into $551/mo cash flow after a $3,876/mo obligation. Total monthly income equals $5,166/mo, and annual cash flow totals $6,611/yr on $260,535 invested. Return on cash invested prints 22.6% in year one, and rental yield reads 7.83% against a $791,900 entry. Equity gained on principal adds $5,110/yr, while 5% annual appreciation compiles into $218,787 by year five. Five-year ROI reaches 116.74% and total cumulative return in cash sums $304,161. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,166/mo property income covering a $3,876/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: 80465, Morrison, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,713 (100%) |
| Owner Occupied HU | 5,745 (85.6%) |
| Renter Occupied HU | 709 (10.6%) |
| Vacant Housing Units | 259 ( 3.9%) |
| Median Home Value | $769,803 |
| Average Home Value | $880,919 |
Housing Distribution
Address Breakdown
Residential
6,470
Single Family
6,226
Multi-Family
244
Businesses
268
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
