Ulster Plan, Heights at Erie Town CenterErieCO80516
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 Erie at Ulster Plan, Heights at Erie Town Center, Erie, CO, 80516 priced at $607,995 pairs $3,712/mo rent with $169/mo cash flow after a $2,976/mo payment. Total monthly income equals $3,712/mo, and annual cash flow comes to $2,022/yr on $200,030 invested. Return on cash invested is 21.07% in year one, and rental yield stands at 7.33% on a $607,995 basis. Equity gained on principal adds $3,923/yr, and 5% annual appreciation accumulates to $167,978 by year five. Five-year ROI measures 108.57% and total cumulative return in cash reaches $217,178. For financing, Ziffy Mortgage’s DSCR program evaluates $3,712/mo property income against a $2,976/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80516, Erie, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,143 (100%) |
| Owner Occupied HU | 13,087 (86.4%) |
| Renter Occupied HU | 1,668 (11.0%) |
| Vacant Housing Units | 388 ( 2.6%) |
| Median Home Value | $734,692 |
| Average Home Value | $860,031 |
Housing Distribution
Address Breakdown
Residential
13,516
Single Family
13,002
Multi-Family
514
Businesses
687
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
