Moonstone Plan, Vista WestKeenesburgCO80643
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 Keenesburg at Moonstone Plan, Vista West, Keenesburg, CO, 80643 priced at $504,950 converts $3,841/mo rent into $899/mo cash flow after a $2,471/mo obligation. Total monthly income equals $3,841/mo, and annual cash flow totals $10,785/yr on $166,129 invested. Return on cash invested prints 26.55% in year one, and rental yield reads 9.13% against a $504,950 entry. Equity gained on principal adds $3,258/yr, while 5% annual appreciation compiles into $139,508 by year five. Five-year ROI reaches 137.96% and total cumulative return in cash sums $229,190. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,841/mo property income covering a $2,471/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80643, Keenesburg, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,712 (100%) |
| Owner Occupied HU | 1,405 (82.1%) |
| Renter Occupied HU | 230 (13.4%) |
| Vacant Housing Units | 77 ( 4.5%) |
| Median Home Value | $603,665 |
| Average Home Value | $639,589 |
Housing Distribution
Address Breakdown
Residential
1,578
Single Family
1,578
Multi-Family
0
Businesses
95
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Richmond American Homes
Mls Name: Richmond Homes
Mls Provider:
Mls ID: #N/A