233 Davis Cup Drive #4102Pagosa SpringsCO81147
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 Pagosa Springs at 233 Davis Cup Drive #4102, Pagosa Springs, CO, 81147 earns $302/mo cash flow from $2,021/mo rent with a $1,444/mo payment. Total monthly income totals $2,021/mo, and annual cash flow totals $3,620/yr on $97,793 capital. ROI tracks 23.61% on current figures, and rental yield reads 8.22% at a $295,000 purchase. Equity gained on principal adds $1,904/yr, and 5% annual appreciation supports $81,503 over five years. Five-year ROI reaches 122.23% and total cumulative return in cash sums $119,534. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,021/mo property income instead of your personal income.
Condo
Built in 1982
871.20 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81147, Pagosa Springs, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,861 (100%) |
| Owner Occupied HU | 4,578 (46.4%) |
| Renter Occupied HU | 1,436 (14.6%) |
| Vacant Housing Units | 3,847 (39.0%) |
| Median Home Value | $544,963 |
| Average Home Value | $647,985 |
Housing Distribution
Address Breakdown
Residential
5,495
Single Family
5,488
Multi-Family
7
Businesses
690
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stan Zuege • Galles Properties
Mls Name: CREN
Mls ID: #829627