Thornberry Plan, Revel Crossing at Wolf Ranch - The Outlook Collection, Colorado Springs, CO, 80924 | $167/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Burgess Elite Plan, Heights at Cottonwood Creek

2 Bed
3 Bath
1432 sft

Burgess Elite Plan, Heights at Cottonwood Creek, Colorado Springs, CO, 80918

Burgess Plan, Heights at Cottonwood Creek

2 Bed
3 Bath
1432 sft

Burgess Plan, Heights at Cottonwood Creek, Colorado Springs, CO, 80918

The Rio Plan, Copper Chase at Sterling Ranch

3 Bed
3 Bath
1840 sft

The Rio Plan, Copper Chase at Sterling Ranch, Colorado Springs, CO, 80908

5 Bed
3 Bath
3380 sft

7340 Grama Grass Ct, Colorado Springs, CO, 80915

Nearby investment properties with comparable prices

Peak Mountain Duo 2 Plan, Monument Junction

3 Bed
4 Bath
1557 sft

Peak Mountain Duo 2 Plan, Monument Junction, Monument, CO, 80132

3 Bed
3 Bath
1983 sft

7264 Clove Hitch Hts, Colorado Springs, CO, 80918

Fir Plan, Copper Chase : The Celestial Collection

3 Bed
3 Bath
1752 sft

Fir Plan, Copper Chase : The Celestial Collection, Colorado Springs, CO, 80908

3 Bed
3 Bath
1539 sft

8552 Perkins Ln, Colorado Springs, CO, 80920

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

Explore more listings using simple english

Investment Highlights

Total monthly income registers $3,521/mo, and a $2,817/mo payment leaves $167/mo available for distribution. Annual cash flow reaches $2,002/yr on $189,336 to close, and return on cash invested stands at 21.12% in year one. Equity gained on principal adds $3,714/yr while 5% annual appreciation supports $158,997 over five years. Portfolio math shows five-year ROI at 108.81% and total cumulative return in cash at $206,013. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,521/mo property income against a $2,817/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA