Rand Plan, Thompson River RanchJohnstownCO80534
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 Johnstown at Rand Plan, Thompson River Ranch, Johnstown, CO, 80534 at $407,990 posts ROI 26.64% with $758/mo cash flow from $3,136/mo rent. Total monthly income equals $3,136/mo, and annual cash flow records $9,098/yr on $135,249 to close. Return on cash invested measures 26.64% and rental yield reads 9.22% at the current $407,990. Equity gained on principal adds $2,633/yr, and 5% annual appreciation supports $112,720 by year five. Five-year ROI prints 138.47% and total cumulative return in cash totals $187,276.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,136/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80534, Johnstown, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,917 (100%) |
| Owner Occupied HU | 6,809 (76.4%) |
| Renter Occupied HU | 1,754 (19.7%) |
| Vacant Housing Units | 354 ( 4.0%) |
| Median Home Value | $594,430 |
| Average Home Value | $640,457 |
Housing Distribution
Address Breakdown
Residential
7,956
Single Family
6,968
Multi-Family
988
Businesses
444
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices