Vrain Plan, UplandsWestminsterCO80031
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 Westminster at Vrain Plan, Uplands, Westminster, CO, 80031 priced at $669,990 pairs $3,958/mo rent with $54/mo cash flow after a $3,279/mo payment. Total monthly income equals $3,958/mo, and annual cash flow comes to $644/yr on $220,427 invested. Return on cash invested is 20.35% in year one, and rental yield stands at 7.09% on a $669,990 basis. Equity gained on principal adds $4,323/yr, and 5% annual appreciation accumulates to $185,106 by year five. Five-year ROI measures 104.71% and total cumulative return in cash reaches $230,810. For financing, Ziffy Mortgage’s DSCR program evaluates $3,958/mo property income against a $3,279/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80031, Westminster, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,390 (100%) |
| Owner Occupied HU | 10,441 (60.0%) |
| Renter Occupied HU | 6,104 (35.1%) |
| Vacant Housing Units | 845 ( 4.9%) |
| Median Home Value | $597,319 |
| Average Home Value | $610,643 |
Housing Distribution
Address Breakdown
Residential
15,714
Single Family
11,669
Multi-Family
4,045
Businesses
581
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Dream Finders Homes
Mls Name: Dream Finders Homes
Mls Provider:
Mls ID: #N/A