Tealight Five Plan, Tealight at Barefoot, B27q8w Firestone, CO, 80504 | $164/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1464 sft

149 N 10th Avenue, Brighton, CO, 80601

3 Bed
3 Bath
1368 sft

Loveland Plan, Cottonwood Greens, Fort Lupton, CO, 80621

4 Bed
3 Bath
2806 sft

2597 Elk Ln, Johnstown, CO, 80534

4 Bed
2 Bath
3466 sft

1009 Bush Street, Brighton, CO, 80601

Nearby investment properties with comparable prices

Motivated Seller+ 1 more

3 Bed
2 Bath
1740 sft

13341 Birch Circle, Thornton, CO, 80241

3 Bed
2 Bath
1291 sft

905 Tallus St, Lochbuie, CO, 80603

3 Bed
1 Bath
1346 sft

4056 Boxelder Dr, Loveland, CO, 80538

3 Bed
3 Bath
2118 sft

7209 W 21st Street, Greeley, CO, 80634

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in B27q8w Firestone at Tealight Five Plan, Tealight at Barefoot, B27q8w Firestone, CO, 80504 offers $3,236/mo rent that, after a $2,580/mo payment, leaves $164/mo cash flow. Total monthly income is $3,236/mo, and annual cash flow is $1,968/yr on $173,436 cash. Return on cash invested measures 21.19% in year one, and rental yield stands at 7.37% at a $527,162 entry. Equity gained on principal adds $3,402/yr while 5% annual appreciation compounds into $145,645 by year five. Five-year ROI records 109.21% and total cumulative return in cash reaches $189,412. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,236/mo property income versus a $2,580/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 80504, Longmont, CO area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	25,861 (100%)
Owner Occupied HU	18,264 (70.6%)
Renter Occupied HU	6,346 (24.5%)
Vacant Housing Units	1,251 ( 4.8%)
Median Home Value	$627,380
Average Home Value	$693,936