Rainier Plan, FarmsteadBerthoudCO80513
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 Berthoud at Rainier Plan, Farmstead, Berthoud, CO, 80513 priced at $539,990 converts $5,398/mo rent into $2,251/mo cash flow after a $2,643/mo obligation. Total monthly income equals $5,398/mo, and annual cash flow totals $27,012/yr on $177,657 invested. Return on cash invested prints 35.26% in year one, and rental yield reads 12% against a $539,990 entry. Equity gained on principal adds $3,484/yr, while 5% annual appreciation compiles into $149,189 by year five. Five-year ROI reaches 184.66% and total cumulative return in cash sums $328,067. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,398/mo property income covering a $2,643/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80513, Berthoud, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,583 (100%) |
| Owner Occupied HU | 6,320 (83.3%) |
| Renter Occupied HU | 901 (11.9%) |
| Vacant Housing Units | 362 ( 4.8%) |
| Median Home Value | $641,396 |
| Average Home Value | $714,195 |
Housing Distribution
Address Breakdown
Residential
7,558
Single Family
7,510
Multi-Family
48
Businesses
502
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
