131 County Road 370RyeCO81069
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Rye rental at 131 County Road 370, Rye, CO, 81069 sits in the solid-income band: 9.45% gross yield, $984/mo rent, $256/mo net after the $562/mo debt service, DSCR 1.75. Entry price of $125,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $34,535 and $1,151/yr in principal reduction bring total cumulative return to $63,679.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.5% | 6.0% |
| Monthly Cash Flow | $256 | $200 |
City averages based on Rye market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $984 |
| Total Monthly Debt Service | $679 |
| DSCR Ratio | 1.45x |
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.
Single Family
Built in 1944
3,484 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81069, Rye, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,457 (100%) |
| Owner Occupied HU | 698 (47.9%) |
| Renter Occupied HU | 126 ( 8.6%) |
| Vacant Housing Units | 633 (43.4%) |
| Median Home Value | $427,230 |
| Average Home Value | $479,882 |
Housing Distribution
Address Breakdown
Residential
622
Single Family
619
Multi-Family
3
Businesses
53
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
Single Family
Built in 1944
3,484 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81069, Rye, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,457 (100%) |
| Owner Occupied HU | 698 (47.9%) |
| Renter Occupied HU | 126 ( 8.6%) |
| Vacant Housing Units | 633 (43.4%) |
| Median Home Value | $427,230 |
| Average Home Value | $479,882 |
Housing Distribution
Address Breakdown
Residential
622
Single Family
619
Multi-Family
3
Businesses
53
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lance Tomar • Frontier West Realty
Mls Name: Royal Gorge AOR
Mls Provider:
Mls ID: #3571105
Disclaimer: IDX information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.