Tealight Six Plan, Tealight at Barefoot, Bathtd Firestone, CO, 80504 | $104/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2768 sft

1125 Anker Dr, Erie, CO, 80516

3 Bed
2 Bath
1350 sft

5124 Williams Fork Trail Unit 110, Boulder, CO, 80301

4 Bed
2 Bath
2196 sft

631 Buchanan Lane, Longmont, CO, 80504

4 Bed
2 Bath
1938 sft

969 W 102nd Place, Northglenn, CO, 80260

Nearby investment properties with comparable prices

3 Bed
3 Bath
1420 sft

6721 E 148th Drive #1, Thornton, CO, 80602

3 Bed
3 Bath
1611 sft

6681 E 148th Drive #1, Thornton, CO, 80602

3 Bed
3 Bath
1606 sft

2078 Wagon Wheel Aly, Brighton, CO, 80601

3 Bed
3 Bath
1752 sft

6341 Elk Pass Ln, Loveland, CO, 80538

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

Investment property for sale in Bathtd Firestone at Tealight Six Plan, Tealight at Barefoot, Bathtd Firestone, CO, 80504 offers a 7.23% rental yield on a $539,900 purchase with $3,251/mo rent. Total monthly income registers $3,251/mo, and a $2,643/mo payment leaves $104/mo available for distribution. Annual cash flow reaches $1,249/yr on $177,627 to close, and return on cash invested stands at 20.76% in year one. Equity gained on principal adds $3,484/yr while 5% annual appreciation supports $149,164 over five years. Portfolio math shows five-year ROI at 106.94% and total cumulative return in cash at $189,955. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,251/mo property income against a $2,643/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2026

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