Vista (on crawl) Plan, Knolls, Baw8xw Westminster, CO, 80234 | 4.6% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
840 sft

1223 S Wheeling Way, Aurora, CO, 80012

2 Bed
2 Bath
977 sft

8707 E Florida Avenue #407, Denver, CO, 80247

2 Bed
1 Bath
720 sft

7101 E 66th Avenue, Commerce City, CO, 80022

2 Bed
1 Bath
808 sft

1324 Elmira Street, Aurora, CO, 80010

Nearby investment properties with comparable prices

3 Bed
3 Bath
1448 sft

2763 Bear Springs Cir, Longmont, CO, 80503

3 Bed
3 Bath
1685 sft

Prospect Plan, Arras Park, Thornton, CO, 80229

2 Bed
3 Bath
1266 sft

14520 E 90th Drive #D, Arvada, CO, 80005

3 Bed
3 Bath
1388 sft

13836 Harrison Dr, Thornton, CO, 80602

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 runs $2,310/mo, and a $2,946/mo payment. Purchase price stands at $602,000, and rental yield measures 4.6% with $2,310/mo rent. Return on cash invested shows 12.8% in year one, and 5% annual appreciation builds toward $166,322 over five years. Five-year ROI reaches 64.24% and total cumulative return in cash records $127,240. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,310/mo property income covering a $2,946/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 80234, Denver, CO area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,926 (100%)
Owner Occupied HU	6,495 (54.5%)
Renter Occupied HU	4,995 (41.9%)
Vacant Housing Units	436 ( 3.7%)
Median Home Value	$618,781
Average Home Value	$648,523