112 Arrowleaf AveGypsumCO81637
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 Gypsum at 112 Arrowleaf Ave, Gypsum, CO, 81637 priced at $664,800 converts $4,702/mo rent into $628/mo cash flow after a $3,254/mo obligation. Total monthly income equals $4,702/mo, and annual cash flow totals $7,530/yr on $218,719 invested. Return on cash invested prints 23.5% in year one, and rental yield reads 8.49% against a $664,800 entry. Equity gained on principal adds $4,290/yr, while 5% annual appreciation compiles into $183,672 by year five. Five-year ROI reaches 122.01% and total cumulative return in cash sums $266,860. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,702/mo property income covering a $3,254/mo payment, not borrower’s personal income.
Single Family
Built in 2023
5,227 sqft lot
$N/A/sqft
$200 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81637, Gypsum, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,466 (100%) |
| Owner Occupied HU | 2,355 (67.9%) |
| Renter Occupied HU | 950 (27.4%) |
| Vacant Housing Units | 161 ( 4.6%) |
| Median Home Value | $733,349 |
| Average Home Value | $822,649 |
Housing Distribution
Address Breakdown
Residential
558
Single Family
470
Multi-Family
88
Businesses
210
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Vit Blanar • Vail Land Company LLC
Mls Name: VMLS
Mls Provider:
Mls ID: #1006944
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Copyright 2025 Vail Multi List, Inc. (VMLS)