225 Wall St SUITE 301VailCO81657
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
Investment property for sale in Vail at 225 Wall St SUITE 301, Vail, CO, 81657 offers a 8.26% rental yield on a $710,400 purchase with $4,890/mo rent. Total monthly income registers $4,890/mo, and a $3,477/mo payment leaves $750/mo available for distribution. Annual cash flow reaches $9,000/yr on $233,722 to close, and return on cash invested stands at 23.91% in year one. Equity gained on principal adds $4,584/yr while 5% annual appreciation supports $196,270 over five years. Portfolio math shows five-year ROI at 123.78% and total cumulative return in cash at $289,301. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,890/mo property income against a $3,477/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1968
348 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81657, Vail, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,577 (100%) |
| Owner Occupied HU | 1,449 (16.9%) |
| Renter Occupied HU | 1,419 (16.5%) |
| Vacant Housing Units | 5,709 (66.6%) |
| Median Home Value | $1,382,287 |
| Average Home Value | $1,374,558 |
Housing Distribution
Address Breakdown
Residential
3,303
Single Family
2,769
Multi-Family
534
Businesses
376
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices