2022 45th RdDe BequeCO81630
INVESTMENT ANALYSIS
Investment Verdict
Appreciation Play2022 45th Rd, De Beque, CO, 81630 in De Beque is priced for appreciation, not yield. Rental yield 3.6%. At $1,091,900 with a 3.6% gross yield, the monthly income is modest, but 5% annual price growth is projected to add $301,672 in value over five years, making equity the primary return driver. Ziffy Mortgage's DSCR mortgage (0.67) can still finance this property for non-U.S. residents; a 30–35% down payment typically produces the cleanest underwriting for appreciation-focused assets. Total projected cumulative return: $213,891.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.6% | 8.0% |
| Monthly Cash Flow | $(3,084) | $300 |
City averages based on De Beque market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,280 |
| Total Monthly Debt Service | $5,929 |
| DSCR Ratio | 0.55x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2007
28.90 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81630, De Beque, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 459 (100%) |
| Owner Occupied HU | 304 (66.2%) |
| Renter Occupied HU | 100 (21.8%) |
| Vacant Housing Units | 55 (12.0%) |
| Median Home Value | $551,653 |
| Average Home Value | $601,891 |
Housing Distribution
Address Breakdown
Residential
189
Single Family
189
Multi-Family
0
Businesses
29
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 2007
28.90 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81630, De Beque, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 459 (100%) |
| Owner Occupied HU | 304 (66.2%) |
| Renter Occupied HU | 100 (21.8%) |
| Vacant Housing Units | 55 (12.0%) |
| Median Home Value | $551,653 |
| Average Home Value | $601,891 |
Housing Distribution
Address Breakdown
Residential
189
Single Family
189
Multi-Family
0
Businesses
29
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices