Studio Plan, Basecamp Lofts + StudiosFriscoCO80443
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 Frisco at Studio Plan, Basecamp Lofts + Studios, Frisco, CO, 80443 priced at $359,000 converts $2,561/mo rent into $469/mo cash flow after a $1,757/mo obligation. Total monthly income equals $2,561/mo, and annual cash flow totals $5,627/yr on $119,009 invested. Return on cash invested prints 24.64% in year one, and rental yield reads 8.56% against a $359,000 entry. Equity gained on principal adds $2,317/yr, while 5% annual appreciation compiles into $99,185 by year five. Five-year ROI reaches 127.71% and total cumulative return in cash sums $151,987. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,561/mo property income covering a $1,757/mo payment, not borrower’s personal income.
Condo
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80443, Frisco, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,302 (100%) |
| Owner Occupied HU | 1,145 (21.6%) |
| Renter Occupied HU | 663 (12.5%) |
| Vacant Housing Units | 3,494 (65.9%) |
| Median Home Value | $964,367 |
| Average Home Value | $989,596 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
406
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
