2793 S Beaver Creek RoadBlack HawkCO80422
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 Black Hawk at 2793 S Beaver Creek Road, Black Hawk, CO, 80422 earns $46/mo cash flow from $3,164/mo rent with a $2,619/mo payment. Total monthly income totals $3,164/mo, and annual cash flow totals $548/yr on $176,015 capital. ROI tracks 20.37% on current figures, and rental yield reads 7.1% at a $535,000 purchase. Equity gained on principal adds $3,452/yr, and 5% annual appreciation supports $147,811 over five years. Five-year ROI reaches 104.82% and total cumulative return in cash sums $184,492. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,164/mo property income instead of your personal income.
Single Family
Built in 1982
1.10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80422, Black Hawk, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,300 (100%) |
| Owner Occupied HU | 1,507 (65.5%) |
| Renter Occupied HU | 232 (10.1%) |
| Vacant Housing Units | 561 (24.4%) |
| Median Home Value | $632,454 |
| Average Home Value | $662,075 |
Housing Distribution
Address Breakdown
Residential
1,587
Single Family
1,555
Multi-Family
32
Businesses
123
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Bowser • Listings.com
Mls Name: REcolorado
Mls Provider:
Mls ID: #7845046
Disclaimer: 2025 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. [Click here for more information](/mls-disclaimers/#17059)