Willow Plan, Hidden CreekFrederickCO80530
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
Investment property for sale in Frederick at Willow Plan, Hidden Creek, Frederick, CO, 80530 earns $164/mo cash flow from $3,428/mo rent with a $2,741/mo payment. Total monthly income totals $3,428/mo, and annual cash flow totals $1,972/yr on $184,237 capital. ROI tracks 21.13% on current figures, and rental yield reads 7.35% at a $559,990 purchase. Equity gained on principal adds $3,614/yr, and 5% annual appreciation supports $154,715 over five years. Five-year ROI reaches 108.9% and total cumulative return in cash sums $200,630. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,428/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80530, Frederick, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,485 (100%) |
| Owner Occupied HU | 2,149 (86.5%) |
| Renter Occupied HU | 265 (10.7%) |
| Vacant Housing Units | 71 ( 2.9%) |
| Median Home Value | $556,495 |
| Average Home Value | $578,614 |
Housing Distribution
Address Breakdown
Residential
2,093
Single Family
2,093
Multi-Family
0
Businesses
117
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
