PENDLETON Plan, Vista MeadowsFort LuptonCO80621
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 Fort Lupton at PENDLETON Plan, Vista Meadows, Fort Lupton, CO, 80621 priced at $469,990 pairs $3,365/mo rent with $626/mo cash flow after a $2,300/mo payment. Total monthly income equals $3,365/mo, and annual cash flow comes to $7,516/yr on $155,802 invested. Return on cash invested is 24.73% in year one, and rental yield stands at 8.59% on a $469,990 basis. Equity gained on principal adds $3,033/yr, and 5% annual appreciation accumulates to $129,850 by year five. Five-year ROI measures 128.25% and total cumulative return in cash reaches $199,818. For financing, Ziffy Mortgage’s DSCR program evaluates $3,365/mo property income against a $2,300/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80621, Fort Lupton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,625 (100%) |
| Owner Occupied HU | 4,243 (75.4%) |
| Renter Occupied HU | 1,214 (21.6%) |
| Vacant Housing Units | 168 ( 3.0%) |
| Median Home Value | $468,879 |
| Average Home Value | $534,785 |
Housing Distribution
Address Breakdown
Residential
5,306
Single Family
5,080
Multi-Family
226
Businesses
476
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A