MELBOURNE Plan, Revere at JohnstownJohnstownCO80534
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 Johnstown at MELBOURNE Plan, Revere at Johnstown, Johnstown, CO, 80534 priced at $374,990 pairs $2,712/mo rent with $527/mo cash flow after a $1,835/mo payment. Total monthly income equals $2,712/mo, and annual cash flow comes to $6,324/yr on $124,309 invested. Return on cash invested is 25% in year one, and rental yield stands at 8.68% on a $374,990 basis. Equity gained on principal adds $2,420/yr, and 5% annual appreciation accumulates to $103,603 by year five. Five-year ROI measures 129.63% and total cumulative return in cash reaches $161,148. For financing, Ziffy Mortgage’s DSCR program evaluates $2,712/mo property income against a $1,835/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No 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
