2875 Manns Ranch Rd UNIT J2VailCO81657
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
Rental property for sale in Vail at 2875 Manns Ranch Rd UNIT J2, Vail, CO, 81657 generates $5,304/mo in rent, after a $8,198/mo payment. Total monthly income is $5,304/mo. Return on cash invested sits at 9.48% in year one, and rental yield is 3.8% on a $1,675,000 entry. Equity gained on principal adds $10,809/yr, while 5% annual appreciation builds toward $462,772 over five years. Five-year ROI reaches 46.71% and total cumulative return in cash sums $253,518. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,304/mo property income rather than buyer’s personal income.
Condo
Built in 1973
4,356 sqft lot
$N/A/sqft
$1,400 quarterly 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
Listed by: The McSpadden Team Steve and Hillary McSpadden • Slifer Smith & Frampton- 230 Bridge Street
Mls Name: VMLS
Mls Provider:
Mls ID: #1011245
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Copyright 2025 Vail Multi List, Inc. (VMLS)