Westminster
Investment Analysis

Westminster, CO
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
41
Investment Score
Hold
Cap Rate (Est.)
2.3%
Gross Yield
3.8%
P/R Ratio
20.9x
YoY Growth
-3.1%
Median Home Price
$514,500
Average Rent (1BR)
$1,635/mo
Median Income
$92,101
Population
114,882

Investment Breakdown

37
Value Score
19
Growth Score
71
Safety Score
45
Afford Score

Westminster has a price-to-rent ratio of 20.9x, which indicates renting and buying are roughly equal.

The estimated cap rate of 2.3% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -3.1% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,635
Annual Gross $19,620

Est. Monthly Expenses

Property Tax (~1.5%) -$643
Insurance (~0.5%) -$214
Maintenance (~1%) -$429
Est. Net Cash Flow $349/mo

Price Forecast 2026–2028

🔮 Westminster Price Forecast 20262028

Based on 5-year Zillow ZHVI trend analysis · Statistical projection
📈 Upward Trend
PROJECTEDNOW$512K2027$543K 6.2%2028$552K 7.9%20232024Now
$580K$486K
Current
$515K
2026
Projected
$543K
6.2% by 2027
Projected
$552K
7.9% by 2028
5yr CAGR:+3.5%
Confidence:Low
R²:0.25

The Westminster housing market forecast for 2026-2028 suggests a period of stabilization rather than dramatic growth. Currently, the median home price sits at $511,794, having seen a slight correction with a -3.1% year-over-year price change. While the 5-year CAGR of 3.7% indicates historical resilience, the immediate cooling trend points toward a more balanced market dynamic. For potential buyers asking if Westminster home prices will drop further, the data implies a plateauing effect. The Days on Market of 39 days remains reasonable, preventing a steep crash, but the market temperature score of 63/100 indicates it is no longer red-hot. Affordability will be a key constraint; with local price-to-rent ratios at 23.2x—significantly above the national average of 18x—buying remains a premium proposition compared to renting.

Looking toward 2027 and beyond, Westminster real estate will likely be influenced by broader economic factors and local development. The persistent gap between median rent at $1,635/mo and home prices supports the current "RENT" verdict, suggesting that until income levels rise or prices compress further, purchasing power will be limited. However, Westminster’s Risk Grade of A offers a safety net; the area's economic fundamentals and desirability within the Denver metro area should prevent a severe downturn. Growth in local industries and infrastructure projects could provide a floor for prices, even if the rapid appreciation of the past five years (a 20.4% total increase) slows. The price range over the last five years, fluctuating between $425,018 and $549,953, establishes a historical baseline that suggests values are unlikely to fall below the lower bound unless a major economic shock occurs.

Projected Cap Rate (2027)
2.2%
5yr CAGR
+3.5%

Job Market

Unemployment 3.4%
National avg: 3.7%
Job Growth (YoY) +2.8%

Healthcare

82
Score
Excellent

Risk Factors

Declining Prices

Market Activity

Source: Redfin · 2026-01-31
Sale-to-List 97.7%
Months Supply 3.4
Price Drops 31%
Gone in 2 Wks 41%

Market Position

Affordability Average
Safety Very Safe

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Westminster.

Total ROI
-132%
on $102,900 invested
Annual ROI
NaN%
compounded
Total Return
-$136,249
appreciation + cashflow
Mo. Cash Flow
-$2,416
year 1 estimate
Equity Growth Over 5 Years
Y1107kY2112kY3116kY4122kY5127k
Appreciation
$0
Cash Flow
-$136,249
Final Equity
$127,020

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Westminster

Property

Purchase Price$514,500
Monthly Rent$1,635
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$2,117
Monthly Cash Flow
-$25,399/ year
-24.7%
Cash-on-Cash
1.1%
Cap Rate

Monthly Breakdown

+ Rental Income$1,635
− Mortgage (P&I)$2,602
− Property Tax$515
− Insurance$125
− Maintenance$429
− Vacancy Loss$82
= Net Cash Flow-$2,117

Investment Summary

Down Payment
$102,900
Loan Amount
$411,600
Total Monthly Expenses
$3,752
Gross Yield
3.8%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026