Plan 301RB Plan, Whisper Village : Parkside CollectionArvadaCO80005
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 Arvada at Plan 301RB Plan, Whisper Village: Parkside Collection, Arvada, CO, 80005 priced at $468,900 converts $2,842/mo rent into $109/mo cash flow after a $2,295/mo obligation. Total monthly income equals $2,842/mo, and annual cash flow totals $1,312/yr on $155,440 invested. Return on cash invested prints 20.75% in year one, and rental yield reads 7.27% against a $468,900 entry. Equity gained on principal adds $3,026/yr, while 5% annual appreciation compiles into $129,548 by year five. Five-year ROI reaches 106.9% and total cumulative return in cash sums $166,164. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,842/mo property income covering a $2,295/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: 80005, Arvada, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,214 (100%) |
| Owner Occupied HU | 9,332 (83.2%) |
| Renter Occupied HU | 1,598 (14.3%) |
| Vacant Housing Units | 284 ( 2.5%) |
| Median Home Value | $681,073 |
| Average Home Value | $714,886 |
Housing Distribution
Address Breakdown
Residential
11,278
Single Family
10,765
Multi-Family
513
Businesses
182
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
