1565 Shadow Run Frontage #B103Steamboat SpringsCO80487
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
Rental property for sale in Steamboat Springs at 1565 Shadow Run Frontage #B103, Steamboat Springs, CO, 80487 generates $3,917/mo in rent and, after a $2,589/mo payment, leaves $834/mo in cash flow. Total monthly income is $3,917/mo, and annual cash flow is $10,011/yr on $174,041 invested. Return on cash invested sits at 25.81% in year one, and rental yield is 8.89% on a $529,000 entry. Equity gained on principal adds $3,414/yr, while 5% annual appreciation builds toward $146,153 over five years. Five-year ROI reaches 134.01% and total cumulative return in cash sums $233,225. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,917/mo property income rather than buyer’s personal income.
Condo
Built in 1980
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80487, Steamboat Springs, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,323 (100%) |
| Owner Occupied HU | 5,350 (40.2%) |
| Renter Occupied HU | 2,508 (18.8%) |
| Vacant Housing Units | 5,465 (41.0%) |
| Median Home Value | $1,062,795 |
| Average Home Value | $1,204,095 |
Housing Distribution
Address Breakdown
Residential
7,374
Single Family
7,278
Multi-Family
96
Businesses
709
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Justin Read • The Agency Steamboat Springs
Mls Name: Altitude Realtors
Mls ID: #S1064592