Roslyn Plan, Heights at Erie Town CenterErieCO80516
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 Erie at Roslyn Plan, Heights at Erie Town Center, Erie, CO, 80516 with 5% annual appreciation on a $591,995 basis while $3,463/mo rent supports operations. Total monthly income totals $3,463/mo and a $2,898/mo payment preserves $12/mo for cash returns. Annual cash flow comes to $150/yr on $194,766 deployed, and return on cash invested reaches 20.14% in year one. Equity gained on principal adds $3,820/yr, and five-year appreciation sums $163,557 alongside rental yield of 7.02%. Five-year ROI measures 103.56% and total cumulative return in cash totals $201,702.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,463/mo property income versus a $2,898/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80516, Erie, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,143 (100%) |
| Owner Occupied HU | 13,087 (86.4%) |
| Renter Occupied HU | 1,668 (11.0%) |
| Vacant Housing Units | 388 ( 2.6%) |
| Median Home Value | $734,692 |
| Average Home Value | $860,031 |
Housing Distribution
Address Breakdown
Residential
13,516
Single Family
13,002
Multi-Family
514
Businesses
687
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
