Tennyson Plan, UplandsWestminsterCO80031
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 Westminster at Tennyson Plan, Uplands, Westminster, CO, 80031 offers $3,386/mo rent that, after a $2,805/mo payment, leaves $46/mo cash flow. Total monthly income is $3,386/mo, and annual cash flow is $554/yr on $188,514 cash. Return on cash invested measures 20.35% in year one, and rental yield stands at 7.09% at a $572,990 entry. Equity gained on principal adds $3,697/yr while 5% annual appreciation compounds into $158,307 by year five. Five-year ROI records 104.74% and total cumulative return in cash reaches $197,452. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,386/mo property income versus a $2,805/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Multi Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80031, Westminster, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,390 (100%) |
| Owner Occupied HU | 10,441 (60.0%) |
| Renter Occupied HU | 6,104 (35.1%) |
| Vacant Housing Units | 845 ( 4.9%) |
| Median Home Value | $597,319 |
| Average Home Value | $610,643 |
Housing Distribution
Address Breakdown
Residential
15,714
Single Family
11,669
Multi-Family
4,045
Businesses
581
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Dream Finders Homes
Mls Name: Dream Finders Homes
Mls Provider:
Mls ID: #N/A