29 Haymaker St UNIT 2BSilverthorneCO80498
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 Silverthorne at 29 Haymaker St UNIT 2B, Silverthorne, CO, 80498 priced at $553,205 converts $5,730/mo rent into $2,316/mo cash flow after a $2,708/mo obligation. Total monthly income equals $5,730/mo, and annual cash flow totals $27,792/yr on $182,004 invested. Return on cash invested prints 35.33% in year one, and rental yield reads 12.43% against a $553,205 entry. Equity gained on principal adds $3,570/yr, while 5% annual appreciation compiles into $152,840 by year five. Five-year ROI reaches 185.51% and total cumulative return in cash sums $337,628. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,730/mo property income covering a $2,708/mo payment, not borrower’s personal income.
Multi Family
Built in 2018
2,652 sqft lot
$N/A/sqft
$2,276 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80498, Silverthorne, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,681 (100%) |
| Owner Occupied HU | 2,437 (36.5%) |
| Renter Occupied HU | 1,136 (17.0%) |
| Vacant Housing Units | 3,108 (46.5%) |
| Median Home Value | $887,465 |
| Average Home Value | $1,071,728 |
Housing Distribution
Address Breakdown
Residential
1,459
Single Family
1,320
Multi-Family
139
Businesses
208
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Moraima Kelley • Re/Max Properties/69
Mls Name: Altitude Realtors
Mls Provider:
Mls ID: #S1056895
Disclaimer: Copyright 2025 Altitude Realtors. The information displayed herein was derived from sources believed to be accurate, but has not been verified by Altitude Realtors. Buyers are cautioned to verify all information to their own satisfaction. This information is exclusively for viewers personal, non-commercial use. Any republication or reproduction of the information herein without the express permission of the SAR MLS is strictly prohibited.