22585 County Road 292, Nathrop, CO, 81236 | $1,711/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3243 sft

29332 County Road 358a, Buena Vista, CO, 81211

3 Bed
2 Bath
1961 sft

322 W Park Avenue, Salida, CO, 81201

4 Bed
3 Bath
3297 sft

33515 Mt Harvard Circle, Buena Vista, CO, 81211

Rental Income+ 1 more

3 Bed
2 Bath
1692 sft

14982 Mary Murphy Dr, Nathrop, CO, 81236

Nearby investment properties with comparable prices

3 Bed
2 Bath
1242 sft

14515 County Road 276, Nathrop, CO, 81236

2 Bed
3 Bath
992 sft

1002 Dezi Drive Unit A, Salida, CO, 81201

1 Bed
1 Bath
680 sft

11425 County Road 197, Nathrop, CO, 81236

2 Bed
2 Bath
1159 sft

164 Larissa Lane #A, Buena Vista, CO, 81211

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Nathrop at 22585 County Road 292, Nathrop, CO, 81236 generates $4,800/mo in rent and, after a $2,594/mo payment, leaves $1,711/mo in cash flow. Total monthly income is $4,800/mo, and annual cash flow is $20,536/yr on $174,370 invested. Return on cash invested sits at 31.84% in year one, and rental yield is 10.87% on a $530,000 entry. Equity gained on principal adds $3,420/yr, while 5% annual appreciation builds toward $146,429 over five years. Five-year ROI reaches 166.31% and total cumulative return in cash sums $289,999. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,800/mo property income rather than buyer’s personal income.

Single Family

Built in 1952

1.04 Acres lot

$N/A/sqft

No HOA