113 S Badger CtSILVERTHORNECO80498
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 SILVERTHORNE at 113 S Badger Ct, SILVERTHORNE, CO, 80498 priced at $999,000 converts $4,520/mo rent into after a $4,890/mo obligation. Total monthly income equals $4,520/mo. Return on cash invested prints 15.31% in year one, and rental yield reads 5.43% against a $999,000 entry. Equity gained on principal adds $6,446/yr, while 5% annual appreciation compiles into $276,005 by year five. Five-year ROI reaches 77.64% and total cumulative return in cash sums $255,182. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,520/mo property income covering a $4,890/mo payment, not borrower’s personal income.
Condo
Built in 1982
3,920 sqft 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: Laurie Huggins • Breckenridge Associates R.E.
Mls Name: Altitude Realtors
Mls ID: #S1062715