Twilight Plan, Shadow MesaGrand JunctionCO81503
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 Grand Junction at Twilight Plan, Shadow Mesa, Grand Junction, CO, 81503 priced at $501,530 converts $2,280/mo rent into after a $2,455/mo obligation. Total monthly income equals $2,280/mo. Return on cash invested prints 14.44% in year one, and rental yield reads 5.46% against a $501,530 entry. Equity gained on principal adds $3,236/yr, while 5% annual appreciation compiles into $138,563 by year five. Five-year ROI reaches 73.33% and total cumulative return in cash sums $120,992. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,280/mo property income covering a $2,455/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$130 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81503, Grand Junction, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,177 (100%) |
| Owner Occupied HU | 5,094 (71.0%) |
| Renter Occupied HU | 1,722 (24.0%) |
| Vacant Housing Units | 361 ( 5.0%) |
| Median Home Value | $382,084 |
| Average Home Value | $431,925 |
Housing Distribution
Address Breakdown
Residential
6,829
Single Family
6,573
Multi-Family
256
Businesses
188
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • BOA Builders
Mls Name: BOA Builders
Mls Provider:
Mls ID: #N/A