Westcliffe Plan, The Flats at Lupton VillageFort LuptonCO80621
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 Fort Lupton at Westcliffe Plan, The Flats at Lupton Village, Fort Lupton, CO, 80621 generates $2,803/mo in rent and, after a $1,649/mo payment, leaves $839/mo in cash flow. Total monthly income is $2,803/mo, and annual cash flow is $10,074/yr on $111,716 invested. Return on cash invested sits at 28.93% in year one, and rental yield is 9.98% on a $337,000 entry. Equity gained on principal adds $2,175/yr, while 5% annual appreciation builds toward $93,107 over five years. Five-year ROI reaches 150.75% and total cumulative return in cash sums $168,408. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,803/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80621, Fort Lupton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,625 (100%) |
| Owner Occupied HU | 4,243 (75.4%) |
| Renter Occupied HU | 1,214 (21.6%) |
| Vacant Housing Units | 168 ( 3.0%) |
| Median Home Value | $468,879 |
| Average Home Value | $534,785 |
Housing Distribution
Address Breakdown
Residential
5,306
Single Family
5,080
Multi-Family
226
Businesses
476
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jennifer Niswender • Baessler Homes
Mls Name: Baessler Homes
Mls Provider:
Mls ID: #N/A