120 Offerson Rd #4460Beaver creekCO81620
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 $4,630/mo, and a $7,831/mo payment. Purchase price stands at $1,600,000, and rental yield measures 3.47% with $4,630/mo rent. Return on cash invested shows 2.59% in year one, and 5% annual appreciation builds toward $442,051 over five years. Five-year ROI reaches 11.91% and total cumulative return in cash records $61,731. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,630/mo property income covering a $7,831/mo payment rather than investor’s personal income.
Condo
Built in 1981
1,742 sqft lot
$N/A/sqft
$8,955 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81620, Avon, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,262 (100%) |
| Owner Occupied HU | 1,866 (25.7%) |
| Renter Occupied HU | 1,663 (22.9%) |
| Vacant Housing Units | 3,733 (51.4%) |
| Median Home Value | $940,860 |
| Average Home Value | $1,067,300 |
Housing Distribution
Address Breakdown
Residential
2
Single Family
2
Multi-Family
0
Businesses
535
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dixi Applegate • Slifer Smith & Frampton - Hyatt
Mls Name: VMLS
Mls Provider:
Mls ID: #1012047
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)