1140 Capitol St APT 204EagleCO81631
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingSteady, low-maintenance, and fundable: 1140 Capitol St APT 204, Eagle, CO, 81631 in Eagle at $565,000. Rental yield 6.66%. The 6.66% yield and 1.23 DSCR put this right in the range Ziffy Mortgage approves for non-U.S. investors without W-2s or domestic credit. Appreciation at 5%/yr is projected to add $156,099 by year five, and $5,204/yr in principal reduction steadily grows the investor's stake. Total projected cumulative return: $203,255.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.7% | 6.0% |
| Monthly Cash Flow | $(157) | $1,500 |
City averages based on Eagle market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,136 |
| Total Monthly Debt Service | $3,068 |
| DSCR Ratio | 1.02x |
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.
Condo
Built in 2001
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81631, Eagle, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,620 (100%) |
| Owner Occupied HU | 2,248 (62.1%) |
| Renter Occupied HU | 1,004 (27.7%) |
| Vacant Housing Units | 368 (10.2%) |
| Median Home Value | $856,734 |
| Average Home Value | $1,063,788 |
Housing Distribution
Address Breakdown
Residential
2
Single Family
2
Multi-Family
0
Businesses
827
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
Condo
Built in 2001
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81631, Eagle, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,620 (100%) |
| Owner Occupied HU | 2,248 (62.1%) |
| Renter Occupied HU | 1,004 (27.7%) |
| Vacant Housing Units | 368 (10.2%) |
| Median Home Value | $856,734 |
| Average Home Value | $1,063,788 |
Housing Distribution
Address Breakdown
Residential
2
Single Family
2
Multi-Family
0
Businesses
827
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices