Plan 5004 Plan, The Estates Collection at Talon PointeVn0v6e ThorntonCO80602
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 Vn0v6e Thornton at Plan 5004 Plan, The Estates Collection at Talon Pointe, Vn0v6e Thornton, CO, 80602 generates $4,560/mo in rent and, after a $3,798/mo payment, leaves $38/mo in cash flow. Total monthly income is $4,560/mo, and annual cash flow is $453/yr on $255,301 invested. Return on cash invested sits at 20.24% in year one, and rental yield is 7.05% on a $775,990 entry. Equity gained on principal adds $5,007/yr, while 5% annual appreciation builds toward $214,392 over five years. Five-year ROI reaches 104.1% and total cumulative return in cash sums $265,757. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,560/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80602, Brighton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,184 (100%) |
| Owner Occupied HU | 14,475 (89.4%) |
| Renter Occupied HU | 1,263 ( 7.8%) |
| Vacant Housing Units | 446 ( 2.8%) |
| Median Home Value | $653,268 |
| Average Home Value | $682,757 |
Housing Distribution
Address Breakdown
Residential
15,908
Single Family
15,171
Multi-Family
737
Businesses
112
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • New Home Co.
Mls Name: The New Home Company
Mls Provider:
Mls ID: #N/A