Vanderbilt Plan, Raindance CondosWindsorCO80550
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 Windsor at Vanderbilt Plan, Raindance Condos, Windsor, CO, 80550 priced at $455,900 converts $3,256/mo rent into $599/mo cash flow after a $2,231/mo obligation. Total monthly income equals $3,256/mo, and annual cash flow totals $7,194/yr on $151,131 invested. Return on cash invested prints 24.67% in year one, and rental yield reads 8.57% against a $455,900 entry. Equity gained on principal adds $2,942/yr, while 5% annual appreciation compiles into $125,957 by year five. Five-year ROI reaches 127.9% and total cumulative return in cash sums $193,294. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,256/mo property income covering a $2,231/mo payment, not borrower’s personal income.
Condo
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80550, Windsor, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,394 (100%) |
| Owner Occupied HU | 14,774 (76.2%) |
| Renter Occupied HU | 3,363 (17.3%) |
| Vacant Housing Units | 1,257 ( 6.5%) |
| Median Home Value | $618,645 |
| Average Home Value | $669,939 |
Housing Distribution
Address Breakdown
Residential
18,927
Single Family
17,700
Multi-Family
1,227
Businesses
1,044
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
