20 Macdonald StEagleCO81631
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe income profile at 20 Macdonald St, Eagle, CO, 81631 in Eagle is straightforward: $885,000 in, $5,520/mo in rent, $362/mo out after debt service. The 7.48% gross yield and 1.39 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $244,509 by year five. With $8,151/yr in principal equity, the total cumulative return is projected at $357,451.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.5% | 6.0% |
| Monthly Cash Flow | $362 | $1,500 |
City averages based on Eagle market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,520 |
| Total Monthly Debt Service | $4,806 |
| DSCR Ratio | 1.15x |
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.
Townhouse
Built in 2002
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81631, Eagle, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,620 (100%) |
| Owner Occupied HU | 2,248 (62.1%) |
| Renter Occupied HU | 1,004 (27.7%) |
| Vacant Housing Units | 368 (10.2%) |
| Median Home Value | $856,734 |
| Average Home Value | $1,063,788 |
Housing Distribution
Address Breakdown
Residential
2
Single Family
2
Multi-Family
0
Businesses
827
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
Townhouse
Built in 2002
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81631, Eagle, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,620 (100%) |
| Owner Occupied HU | 2,248 (62.1%) |
| Renter Occupied HU | 1,004 (27.7%) |
| Vacant Housing Units | 368 (10.2%) |
| Median Home Value | $856,734 |
| Average Home Value | $1,063,788 |
Housing Distribution
Address Breakdown
Residential
2
Single Family
2
Multi-Family
0
Businesses
827
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices