100 Cove Blvd UNIT BDillonCO80435
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
Rental property for sale in Dillon at 100 Cove Blvd UNIT B, Dillon, CO, 80435 generates $2,848/mo in rent and, after a $2,129/mo payment, leaves $313/mo in cash flow. Total monthly income is $2,848/mo, and annual cash flow is $3,756/yr on $144,203 invested. Return on cash invested sits at 22.51% in year one, and rental yield is 7.86% on a $435,000 entry. Equity gained on principal adds $2,807/yr, while 5% annual appreciation builds toward $120,182 over five years. Five-year ROI reaches 116.33% and total cumulative return in cash sums $167,748. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,848/mo property income rather than buyer’s personal income.
Condo
Built in 1995
1.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80435, Dillon, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,027 (100%) |
| Owner Occupied HU | 1,945 (24.2%) |
| Renter Occupied HU | 1,398 (17.4%) |
| Vacant Housing Units | 4,684 (58.4%) |
| Median Home Value | $927,851 |
| Average Home Value | $1,076,991 |
Housing Distribution
Address Breakdown
Residential
1,667
Single Family
1,390
Multi-Family
277
Businesses
361
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices