Newport Plan, Hidden CreekFrederickCO80530
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 Frederick at Newport Plan, Hidden Creek, Frederick, CO, 80530 priced at $519,990 converts $3,360/mo rent into $330/mo cash flow after a $2,545/mo obligation. Total monthly income equals $3,360/mo, and annual cash flow totals $3,956/yr on $171,077 invested. Return on cash invested prints 22.37% in year one, and rental yield reads 7.75% against a $519,990 entry. Equity gained on principal adds $3,355/yr, while 5% annual appreciation compiles into $143,664 by year five. Five-year ROI reaches 115.55% and total cumulative return in cash sums $197,672. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,360/mo property income covering a $2,545/mo payment, not borrower’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80530, Frederick, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,485 (100%) |
| Owner Occupied HU | 2,149 (86.5%) |
| Renter Occupied HU | 265 (10.7%) |
| Vacant Housing Units | 71 ( 2.9%) |
| Median Home Value | $556,495 |
| Average Home Value | $578,614 |
Housing Distribution
Address Breakdown
Residential
2,093
Single Family
2,093
Multi-Family
0
Businesses
117
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
