The Garfield Plan, The Vista Mesa SubdivisionCliftonCO81520
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 Clifton at The Garfield Plan, The Vista Mesa Subdivision, Clifton, CO, 81520 generates $3,342/mo in rent and, after a $2,784/mo payment, leaves $27/mo in cash flow. Total monthly income is $3,342/mo, and annual cash flow is $324/yr on $187,168 invested. Return on cash invested sits at 20.23% in year one, and rental yield is 7.05% on a $568,900 entry. Equity gained on principal adds $3,671/yr, while 5% annual appreciation builds toward $157,177 over five years. Five-year ROI reaches 104.09% and total cumulative return in cash sums $194,824. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,342/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: 81520, Clifton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,488 (100%) |
| Owner Occupied HU | 3,281 (59.8%) |
| Renter Occupied HU | 1,929 (35.1%) |
| Vacant Housing Units | 278 ( 5.1%) |
| Median Home Value | $266,219 |
| Average Home Value | $348,064 |
Housing Distribution
Address Breakdown
Residential
5,638
Single Family
5,102
Multi-Family
536
Businesses
233
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices