PINE Plan, Hansen FarmFort CollinsCO80528
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 Collins at PINE Plan, Hansen Farm, Fort Collins, CO, 80528 offers $3,619/mo rent that, after a $2,853/mo payment, leaves $222/mo cash flow. Total monthly income is $3,619/mo, and annual cash flow is $2,662/yr on $191,804 cash. Return on cash invested measures 21.45% in year one, and rental yield stands at 7.45% at a $582,990 entry. Equity gained on principal adds $3,762/yr while 5% annual appreciation compounds into $161,069 by year five. Five-year ROI records 110.58% and total cumulative return in cash reaches $212,099. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,619/mo property income versus a $2,853/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80528, Fort Collins, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,915 (100%) |
| Owner Occupied HU | 6,596 (66.5%) |
| Renter Occupied HU | 2,831 (28.6%) |
| Vacant Housing Units | 488 ( 4.9%) |
| Median Home Value | $708,261 |
| Average Home Value | $764,312 |
Housing Distribution
Address Breakdown
Residential
9,636
Single Family
7,802
Multi-Family
1,834
Businesses
353
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Online Sales Concierge • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A