27665 County Road 313 #19Buena VistaCO81211
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at 27665 County Road 313 #19, Buena Vista, CO, 81211 in Buena Vista is narrow, $22/mo net on $2,768/mo rent after the $1,884/mo debt service, but the property operates at break-even-plus, not a loss. At $419,000 with a 7.93% yield, the long-run equity case via 5% appreciation ($115,762 over five years) and $3,859/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.47 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $179,205.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.9% | 6.0% |
| Monthly Cash Flow | $22 | $1,200 |
City averages based on Buena Vista market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,768 |
| Total Monthly Debt Service | $2,275 |
| DSCR Ratio | 1.22x |
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.
Single Family
Built in 2007
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81211, Buena Vista, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,537 (100%) |
| Owner Occupied HU | 2,571 (56.7%) |
| Renter Occupied HU | 808 (17.8%) |
| Vacant Housing Units | 1,158 (25.5%) |
| Median Home Value | $606,298 |
| Average Home Value | $667,739 |
Housing Distribution
Address Breakdown
Residential
2,489
Single Family
2,428
Multi-Family
61
Businesses
377
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
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81211, Buena Vista, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,537 (100%) |
| Owner Occupied HU | 2,571 (56.7%) |
| Renter Occupied HU | 808 (17.8%) |
| Vacant Housing Units | 1,158 (25.5%) |
| Median Home Value | $606,298 |
| Average Home Value | $667,739 |
Housing Distribution
Address Breakdown
Residential
2,489
Single Family
2,428
Multi-Family
61
Businesses
377
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jennifer Wright • Coldwell Banker Collegiate Peaks Realty
Mls Name: REcolorado
Mls ID: #5533530