Plan 1755 Modeled Plan, Sky Ranch VillasWatkinsCO80137
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
Investment property for sale in Watkins at Plan 1755 Modeled Plan, Sky Ranch Villas, Watkins, CO, 80137 offers a 10.23% rental yield on a $384,990 purchase with $3,281/mo rent. Total monthly income registers $3,281/mo, and a $1,884/mo payment leaves $1,038/mo available for distribution. Annual cash flow reaches $12,452/yr on $127,624 to close, and return on cash invested stands at 29.67% in year one. Equity gained on principal adds $2,484/yr while 5% annual appreciation supports $106,366 over five years. Portfolio math shows five-year ROI at 154.7% and total cumulative return in cash at $197,431. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,281/mo property income against a $1,884/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Multi Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80137, Watkins, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 724 (100%) |
| Owner Occupied HU | 600 (82.9%) |
| Renter Occupied HU | 78 (10.8%) |
| Vacant Housing Units | 46 ( 6.4%) |
| Median Home Value | $632,669 |
| Average Home Value | $643,117 |
Housing Distribution
Address Breakdown
Residential
561
Single Family
561
Multi-Family
0
Businesses
120
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
