The Powell | Residence 39206 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
Rental property for sale in Brighton at The Powell | Residence 39206 Plan, Bella Vista, Brighton, CO, 80601 generates $3,270/mo in rent and, after a $2,374/mo payment, leaves $443/mo in cash flow. Total monthly income is $3,270/mo, and annual cash flow is $5,320/yr on $160,774 invested. Return on cash invested sits at 23.22% in year one, and rental yield is 8.09% on a $484,990 entry. Equity gained on principal adds $3,130/yr, while 5% annual appreciation builds toward $133,994 over five years. Five-year ROI reaches 120.12% and total cumulative return in cash sums $193,127. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,270/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: 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
