The Eldora Plan, York StationThorntonCO80602
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 Thornton at The Eldora Plan, York Station, Thornton, CO, 80602 generates $3,227/mo in rent and, after a $2,423/mo payment, leaves $342/mo in cash flow. Total monthly income is $3,227/mo, and annual cash flow is $4,104/yr on $164,089 invested. Return on cash invested sits at 22.41% in year one, and rental yield is 7.82% on a $494,990 entry. Equity gained on principal adds $3,194/yr, while 5% annual appreciation builds toward $136,757 over five years. Five-year ROI reaches 115.77% and total cumulative return in cash sums $189,967. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,227/mo property income rather than buyer’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80602, Brighton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,184 (100%) |
| Owner Occupied HU | 14,475 (89.4%) |
| Renter Occupied HU | 1,263 ( 7.8%) |
| Vacant Housing Units | 446 ( 2.8%) |
| Median Home Value | $653,268 |
| Average Home Value | $682,757 |
Housing Distribution
Address Breakdown
Residential
15,908
Single Family
15,171
Multi-Family
737
Businesses
112
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
