The Charleston Plan, Falcon Meadows at Bent GrassPeytonCO80831
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 Peyton at The Charleston Plan, Falcon Meadows at Bent Grass, Peyton, CO, 80831 priced at $543,400 pairs $3,708/mo rent with $541/mo cash flow after a $2,660/mo payment. Total monthly income equals $3,708/mo, and annual cash flow comes to $6,490/yr on $178,779 invested. Return on cash invested is 23.69% in year one, and rental yield stands at 8.19% on a $543,400 basis. Equity gained on principal adds $3,506/yr, and 5% annual appreciation accumulates to $150,131 by year five. Five-year ROI measures 122.61% and total cumulative return in cash reaches $219,194. For financing, Ziffy Mortgage’s DSCR program evaluates $3,708/mo property income against a $2,660/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80831, Peyton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,309 (100%) |
| Owner Occupied HU | 11,019 (89.5%) |
| Renter Occupied HU | 997 ( 8.1%) |
| Vacant Housing Units | 293 ( 2.4%) |
| Median Home Value | $584,323 |
| Average Home Value | $616,858 |
Housing Distribution
Address Breakdown
Residential
12,327
Single Family
12,327
Multi-Family
0
Businesses
331
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
