Wiley Plan, Hudson HillsHudsonCO80642
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe 7.27% yield at Wiley Plan, Hudson Hills, Hudson, CO, 80642 in Hudson is solid, but the $2,833/mo payment compresses net cash flow to $147/mo at $630,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $174,057 by year five, and $5,802/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.35) without U.S. income documentation. Total projected return: $247,304.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.3% | 6.5% |
| Monthly Cash Flow | $147 | $1,200 |
City averages based on Hudson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,818 |
| Total Monthly Debt Service | $3,421 |
| DSCR Ratio | 1.12x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80642, Hudson, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,527 (100%) |
| Owner Occupied HU | 1,265 (82.8%) |
| Renter Occupied HU | 224 (14.7%) |
| Vacant Housing Units | 38 ( 2.5%) |
| Median Home Value | $650,671 |
| Average Home Value | $680,958 |
Housing Distribution
Address Breakdown
Residential
1,123
Single Family
1,123
Multi-Family
0
Businesses
106
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
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80642, Hudson, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,527 (100%) |
| Owner Occupied HU | 1,265 (82.8%) |
| Renter Occupied HU | 224 (14.7%) |
| Vacant Housing Units | 38 ( 2.5%) |
| Median Home Value | $650,671 |
| Average Home Value | $680,958 |
Housing Distribution
Address Breakdown
Residential
1,123
Single Family
1,123
Multi-Family
0
Businesses
106
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
