Woodland Plan, Vive on Via Varra: The Meadow Collection, Broomfield, CO, 80020 | $125/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1672 sft

1725 Marketplace Aly, Brighton, CO, 80601

3 Bed
3 Bath
1418 sft

1325 W 112th Avenue #B, Westminster, CO, 80234

3 Bed
2 Bath
1885 sft

11062 Hudson Court, Thornton, CO, 80233

2 Bed
3 Bath
1188 sft

2150 S Delaware Street, Denver, CO, 80223

Nearby investment properties with comparable prices

3 Bed
3 Bath
1868 sft

6746 E 149th Dr, Thornton, CO, 80602

3 Bed
3 Bath
1868 sft

6746 E 149th Avenue, Thornton, CO, 80602

2 Bed
4 Bath
1575 sft

The Preston Plan, Westminster Station, Denver, CO, 80221

3 Bed
3 Bath
1831 sft

Coral Plan, Settler's Crossing, Commerce City, CO, 80022

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

Investment property for sale in Broomfield at Woodland Plan, Vive on Via Varra: The Meadow Collection, Broomfield, CO, 80020 offers a 7.23% rental yield on a $620,990 purchase with $3,744/mo rent. Total monthly income registers $3,744/mo, and a $3,039/mo payment leaves $125/mo available for distribution. Annual cash flow reaches $1,505/yr on $204,306 to close, and return on cash invested stands at 20.8% in year one. Equity gained on principal adds $4,007/yr while 5% annual appreciation supports $171,568 over five years. Portfolio math shows five-year ROI at 107.1% and total cumulative return in cash at $218,810. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,744/mo property income against a $3,039/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 80020, Broomfield, CO area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	23,057 (100%)
Owner Occupied HU	13,769 (59.7%)
Renter Occupied HU	8,321 (36.1%)
Vacant Housing Units	967 ( 4.2%)
Median Home Value	$597,746
Average Home Value	$606,695