Monarch Plan, Northfield at Old Town, Fort Collins, CO, 80524 | $849/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
3284 sft

3001 Nebula Ct, Loveland, CO, 80537

4 Bed
4 Bath
2513 sft

3509 Pike Cir N, Fort Collins, CO, 80525

3 Bed
3 Bath
1772 sft

4700 Jacks Ct, Loveland, CO, 80537

5 Bed
3 Bath
2927 sft

2282 Birdie Drive, Milliken, CO, 80543

Nearby investment properties with comparable prices

3 Bed
3 Bath
1468 sft

4734 Combine Ln, Johnstown, CO, 80534

3 Bed
3 Bath
1468 sft

4722 Combine Ln, Johnstown, CO, 80534

2 Bed
3 Bath
1360 sft

960 Shire Ct, Fort Collins, CO, 80526

3 Bed
3 Bath
1468 sft

4685 Combine Ln, Johnstown, CO, 80534

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Fort Collins at Monarch Plan, Northfield at Old Town, Fort Collins, CO, 80524 offers a 10.22% rental yield on a $464,174 purchase with $3,954/mo rent. Total monthly income registers $3,954/mo, and a $2,272/mo payment leaves $849/mo available for distribution. Annual cash flow reaches $10,185/yr on $153,874 to close, and return on cash invested stands at 26.53% in year one. Equity gained on principal adds $2,995/yr while 5% annual appreciation supports $128,243 over five years. Portfolio math shows five-year ROI at 138.99% and total cumulative return in cash at $213,868. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,954/mo property income against a $2,272/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 2025

N/A lot

$N/A/sqft

$400 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 80524, Fort Collins, CO area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,674 (100%)
Owner Occupied HU	11,245 (60.2%)
Renter Occupied HU	6,343 (34.0%)
Vacant Housing Units	1,086 ( 5.8%)
Median Home Value	$641,259
Average Home Value	$685,565