Silverlake Plan, Montmere at Autrey ShoresLouisvilleCO80027
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 Louisville at Silverlake Plan, Montmere at Autrey Shores, Louisville, CO, 80027 priced at $774,900 converts $4,584/mo rent into $68/mo cash flow after a $3,793/mo obligation. Total monthly income equals $4,584/mo, and annual cash flow totals $813/yr on $254,942 invested. Return on cash invested prints 20.38% in year one, and rental yield reads 7.1% against a $774,900 entry. Equity gained on principal adds $5,000/yr, while 5% annual appreciation compiles into $214,091 by year five. Five-year ROI reaches 104.84% and total cumulative return in cash sums $267,287. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,584/mo property income covering a $3,793/mo payment, not borrower’s personal income.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80027, Louisville, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,451 (100%) |
| Owner Occupied HU | 8,778 (60.7%) |
| Renter Occupied HU | 4,904 (33.9%) |
| Vacant Housing Units | 769 ( 5.3%) |
| Median Home Value | $886,304 |
| Average Home Value | $949,816 |
Housing Distribution
Address Breakdown
Residential
13,773
Single Family
10,625
Multi-Family
3,148
Businesses
1,479
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Koelbel Communities
Mls Name: Koelbel and Company
Mls ID: #N/A