1121 Berry Creek Rd #D-2EdwardsCO81632
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
Total monthly income runs $5,212/mo, and a $4,870/mo payment. Purchase price stands at $995,000, and rental yield measures 6.29% with $5,212/mo rent. Return on cash invested shows 16.38% in year one, and 5% annual appreciation builds toward $274,900 over five years. Five-year ROI reaches 83.95% and total cumulative return in cash records $274,818. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,212/mo property income covering a $4,870/mo payment rather than investor’s personal income.
Condo
Built in 1983
3,049 sqft lot
$N/A/sqft
$1,254 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81632, Edwards, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,728 (100%) |
| Owner Occupied HU | 2,753 (48.1%) |
| Renter Occupied HU | 1,309 (22.9%) |
| Vacant Housing Units | 1,666 (29.1%) |
| Median Home Value | $1,340,909 |
| Average Home Value | $1,361,813 |
Housing Distribution
Address Breakdown
Residential
1,634
Single Family
790
Multi-Family
844
Businesses
434
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cynthia R Kruse • RE/MAX Elevate Vail Valley
Mls Name: VMLS
Mls Provider:
Mls ID: #1011406
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)