The Cimarron | Residence 39102 Plan, Bella VistaBmf1ys LochbuieCO80603
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 Bmf1ys Lochbuie at The Cimarron | Residence 39102 Plan, Bella Vista, Bmf1ys Lochbuie, CO, 80603 generates $3,198/mo in rent and, after a $2,340/mo payment, leaves $412/mo in cash flow. Total monthly income is $3,198/mo, and annual cash flow is $4,942/yr on $158,454 invested. Return on cash invested sits at 23.03% in year one, and rental yield is 8.03% on a $477,990 entry. Equity gained on principal adds $3,084/yr, while 5% annual appreciation builds toward $132,060 over five years. Five-year ROI reaches 119.09% and total cumulative return in cash sums $188,710. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,198/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80603, Brighton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,636 (100%) |
| Owner Occupied HU | 5,005 (88.8%) |
| Renter Occupied HU | 536 ( 9.5%) |
| Vacant Housing Units | 95 ( 1.7%) |
| Median Home Value | $574,462 |
| Average Home Value | $591,347 |
Housing Distribution
Address Breakdown
Residential
5,625
Single Family
5,625
Multi-Family
0
Businesses
160
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Century Communities
Mls Name: Century Communities
Mls Provider:
Mls ID: #N/A