102 Baylor DriveBuena VistaCO81211
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe 7.01% yield at 102 Baylor Drive, Buena Vista, CO, 81211 in Buena Vista is solid, but the $2,271/mo payment compresses net cash flow to $7/mo at $505,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $139,522 by year five, and $4,651/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.30) without U.S. income documentation. Total projected return: $191,137.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7% | 6.0% |
| Monthly Cash Flow | $7 | $1,200 |
City averages based on Buena Vista market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,950 |
| Total Monthly Debt Service | $2,742 |
| DSCR Ratio | 1.08x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1975
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81211, Buena Vista, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,537 (100%) |
| Owner Occupied HU | 2,571 (56.7%) |
| Renter Occupied HU | 808 (17.8%) |
| Vacant Housing Units | 1,158 (25.5%) |
| Median Home Value | $606,298 |
| Average Home Value | $667,739 |
Housing Distribution
Address Breakdown
Residential
2,489
Single Family
2,428
Multi-Family
61
Businesses
377
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
Single Family
Built in 1975
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81211, Buena Vista, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,537 (100%) |
| Owner Occupied HU | 2,571 (56.7%) |
| Renter Occupied HU | 808 (17.8%) |
| Vacant Housing Units | 1,158 (25.5%) |
| Median Home Value | $606,298 |
| Average Home Value | $667,739 |
Housing Distribution
Address Breakdown
Residential
2,489
Single Family
2,428
Multi-Family
61
Businesses
377
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Trenkle • Trend Realty
Mls Name: REcolorado
Mls ID: #9813643