13786 Schoger Road, Nathrop, CO, 81236 | $196/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3243 sft

29332 County Road 358a, Buena Vista, CO, 81211

3 Bed
2 Bath
1961 sft

322 W Park Avenue, Salida, CO, 81201

4 Bed
3 Bath
3297 sft

33515 Mt Harvard Circle, Buena Vista, CO, 81211

Rental Income+ 1 more

3 Bed
2 Bath
1692 sft

14982 Mary Murphy Dr, Nathrop, CO, 81236

Nearby investment properties with comparable prices

3 Bed
2 Bath
1619 sft

115 Red Tail Boulevard, Buena Vista, CO, 81211

3 Bed
1 Bath
1512 sft

431 W 10th Street, Salida, CO, 81201

- Bed
- Bath
- sft

000 White Pine Upper Tomichi, Gunnison, CO, 81230

2 Bed
2 Bath
954 sft

116 Old Stage Road Unit D, Salida, CO, 81201

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Nathrop at 13786 Schoger Road, Nathrop, CO, 81236 generates $4,800/mo in rent and, after a $3,867/mo payment, leaves $196/mo in cash flow. Total monthly income is $4,800/mo, and annual cash flow is $2,348/yr on $259,910 invested. Return on cash invested sits at 20.96% in year one, and rental yield is 7.29% on a $790,000 entry. Equity gained on principal adds $5,098/yr, while 5% annual appreciation builds toward $218,262 over five years. Five-year ROI reaches 107.99% and total cumulative return in cash sums $280,668. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,800/mo property income rather than buyer’s personal income.

Manufactured

Built in 2002

12.87 Acres lot

$N/A/sqft

No HOA