Vail Plan, Timnath LakesTimnathCO80547
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 Timnath at Vail Plan, Timnath Lakes, Timnath, CO, 80547 generates $3,499/mo in rent and, after a $2,809/mo payment, leaves $154/mo in cash flow. Total monthly income is $3,499/mo, and annual cash flow is $1,852/yr on $188,813 invested. Return on cash invested sits at 21.04% in year one, and rental yield is 7.32% on a $573,900 entry. Equity gained on principal adds $3,703/yr, while 5% annual appreciation builds toward $158,558 over five years. Five-year ROI reaches 108.41% and total cumulative return in cash sums $204,685. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,499/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80547, Timnath, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,894 (100%) |
| Owner Occupied HU | 3,195 (82.0%) |
| Renter Occupied HU | 323 ( 8.3%) |
| Vacant Housing Units | 376 ( 9.7%) |
| Median Home Value | $824,223 |
| Average Home Value | $910,321 |
Housing Distribution
Address Breakdown
Residential
3,477
Single Family
3,302
Multi-Family
175
Businesses
192
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
