101 Ryan Gulch Ct APT A104SilverthorneCO80498
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 Silverthorne at 101 Ryan Gulch Ct APT A104, Silverthorne, CO, 80498 listed at $599,000 pairs $3,956/mo rent with a $2,932/mo payment to leave $465/mo cash flow. Total monthly income runs $3,956/mo, and annual cash flow reaches $5,579/yr on $197,071 cash to close. Return on cash invested measures 22.89% in year one, and rental yield registers 7.93% at a $599,000 basis. Equity gained on principal adds $3,865/yr, and annual property appreciation at 5% supports $165,493 by year five. Five-year ROI tracks 118.32% and total cumulative return in cash totals $233,170. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,956/mo property income relative to a $2,932/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1974
1.81 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80498, Silverthorne, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,681 (100%) |
| Owner Occupied HU | 2,437 (36.5%) |
| Renter Occupied HU | 1,136 (17.0%) |
| Vacant Housing Units | 3,108 (46.5%) |
| Median Home Value | $887,465 |
| Average Home Value | $1,071,728 |
Housing Distribution
Address Breakdown
Residential
1,459
Single Family
1,320
Multi-Family
139
Businesses
208
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cary Piecoup • RE/MAX Properties of the Summit
Mls Name: Altitude Realtors
Mls ID: #S1061496