177 Water St #ARed CliffCO81649
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 Red Cliff at 177 Water St #A, Red Cliff, CO, 81649 priced at $679,000 pairs $5,026/mo rent with $592/mo cash flow after a $3,323/mo payment. Total monthly income equals $5,026/mo, and annual cash flow comes to $7,107/yr on $223,391 invested. Return on cash invested is 23.24% in year one, and rental yield stands at 8.88% on a $679,000 basis. Equity gained on principal adds $4,381/yr, and 5% annual appreciation accumulates to $187,595 by year five. Five-year ROI measures 121.14% and total cumulative return in cash reaches $270,611. For financing, Ziffy Mortgage’s DSCR program evaluates $5,026/mo property income against a $3,323/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2019
871.20 sqft lot
$N/A/sqft
$477 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81649, Red Cliff, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 104 (100%) |
| Owner Occupied HU | 45 (43.3%) |
| Renter Occupied HU | 41 (39.4%) |
| Vacant Housing Units | 18 (17.3%) |
| Median Home Value | $1,220,588 |
| Average Home Value | $1,326,667 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
6
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jay Sapp • Mountain Valley Homes
Mls Name: VMLS
Mls Provider:
Mls ID: #1012204
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)