414 Hawthorn St, Frederick, CO 80530

Frederick, CO 80530 · 5 bd · 1 ba · 2,019 sqft · Single Family · 41 days on market

The math, in full

Asking price: $479,900
Down payment (20%): $95,980
Loan amount: $383,920
Est. monthly rent: $3,065/mo; Range $2,605–$3,525/mo
Monthly payment, all-in: $3,059/mo; Mortgage + taxes + insurance (PITIA)
Cashflow ratio (DSCR): 1.00; $3,065 rent ÷ $3,059 payment
Monthly cashflow: +$6/mo; What's left after the payment

Where the rent number comes from

Median asking rent for 5-bedroom homes in zip 80530, from current market comps — not a per-property guess. High confidence — plenty of comparable rentals in this zip.

Cash to start

$95,980

20% down on $479,900

Your local lender

View →

No credit pull. No obligation. A loan officer confirms real terms within one business day.

Screened against real lending criteria — this one fits 3 programs.
Qualifies on the property's rent — no W-2 or tax returns.
Listing data verified as of June 8, 2026.

Not the one? Browse more in CO →

Rent, payment, and cashflow figures are estimates based on current market data and business-purpose investment-loan criteria, for non-owner-occupied property. Not a commitment to lend, not financial advice, and not an offer of any specific loan or property. Listing data may change; properties may sell. All terms confirmed by a loan officer and subject to underwriting and appraisal.