1304 Crazy Horse CirEdwardsCO81632
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 1304 Crazy Horse Cir, Edwards, CO, 81632 in Edwards. At $615,000 it earns $4,250/mo in rent and distributes $666/mo to the owner after the $2,765/mo payment, a consistent 8.29% yield. DSCR 1.54 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $169,913 in value; $5,664/yr in principal paydown compounds ownership stake. Total projected return: $275,102.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 4.5% |
| Monthly Cash Flow | $666 | $1,200 |
City averages based on Edwards market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,250 |
| Total Monthly Debt Service | $3,339 |
| DSCR Ratio | 1.27x |
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 1998
4,356 sqft lot
$N/A/sqft
No 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
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 1998
4,356 sqft lot
$N/A/sqft
No 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