Trailhead - Milestone Plan, Granary, Johnstown, CO, 80534 | 5.46% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
5 Bath
4912 sft

39230 Longs Peak Ct, Severance, CO, 80610

4 Bed
3 Bath
3125 sft

40078 & 40076 County Road 23, Ault, CO, 80610

5 Bed
6 Bath
5036 sft

39660 Hilltop Cir, Severance, CO, 80610

Investment Property+ 1 more

1 Bed
2 Bath
1588 sft

6251 County Road 20, Firestone, CO, 80504

Nearby investment properties with comparable prices

3 Bed
1 Bath
1346 sft

4056 Boxelder Dr, Loveland, CO, 80538

Currently Rented+ 2 more

2 Bed
3 Bath
1895 sft

2218 Stetson Creek Dr UNIT C, Fort Collins, CO, 80528

3 Bed
3 Bath
2118 sft

7209 W 21st Street, Greeley, CO, 80634

2 Bed
3 Bath
1152 sft

Magnolia Plan, Bloom Cottages, Fort Collins, CO, 80524

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 equals $2,400/mo. Return on cash invested is 15.38% in year one, and rental yield stands at 5.46% on a $527,900 basis. Equity gained on principal adds $3,406/yr, and 5% annual appreciation accumulates to $145,849 by year five. Five-year ROI measures 78.09% and total cumulative return in cash reaches $135,619. For financing, Ziffy Mortgage’s DSCR program evaluates $2,400/mo property income against a $2,584/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 80534, Johnstown, CO area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,917 (100%)
Owner Occupied HU	6,809 (76.4%)
Renter Occupied HU	1,754 (19.7%)
Vacant Housing Units	354 ( 4.0%)
Median Home Value	$594,430
Average Home Value	$640,457