118 N San Juan AvenueBuena VistaCO81211
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
Investment property for sale in Buena Vista at 118 N San Juan Avenue, Buena Vista, CO, 81211 offers a 7.88% rental yield on a $539,000 purchase with $3,540/mo rent. Total monthly income registers $3,540/mo, and a $2,638/mo payment leaves $399/mo available for distribution. Annual cash flow reaches $4,787/yr on $177,331 to close, and return on cash invested stands at 22.76% in year one. Equity gained on principal adds $3,478/yr while 5% annual appreciation supports $148,916 over five years. Portfolio math shows five-year ROI at 117.61% and total cumulative return in cash at $208,560. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,540/mo property income against a $2,638/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1965
9,583 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: Mary Kale • Full Circle Real Estate Group
Mls Name: REcolorado
Mls ID: #2970577