The Hudson | Residence 36201 Plan, Bella VistaBrightonCO80601
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
Investment property for sale in Brighton at The Hudson | Residence 36201 Plan, Bella Vista, Brighton, CO, 80601 uses $139,227 cash to close to unlock $9,864/yr annual cash flow and $822/mo monthly cash flow. Total monthly income runs $3,270/mo, and a $2,056/mo payment keeps the spread at $822/mo. Purchase price stands at $419,990, and rental yield measures 9.34% with $3,270/mo rent. Return on cash invested shows 26.99% in year one, and 5% annual appreciation builds toward $116,035 over five years. Five-year ROI reaches 140.35% and total cumulative return in cash records $195,400. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,270/mo property income covering a $2,056/mo payment rather than investor’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80601, Brighton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,191 (100%) |
| Owner Occupied HU | 10,331 (63.8%) |
| Renter Occupied HU | 4,951 (30.6%) |
| Vacant Housing Units | 909 ( 5.6%) |
| Median Home Value | $577,802 |
| Average Home Value | $596,617 |
Housing Distribution
Address Breakdown
Residential
15,208
Single Family
12,659
Multi-Family
2,549
Businesses
1,204
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
