302 W Main StRangelyCO81648
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 302 W Main St, Rangely, CO, 81648 in Rangely. Rental yield 5.72%. At $275,000 with 5.72% gross yield, current distributions are modest, but the 5% appreciation rate projects $75,977 in new equity by year five, complemented by $2,533/yr in principal paydown. Ziffy Mortgage's DSCR loan (1.06) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $81,531.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.7% | 5.0% |
| Monthly Cash Flow | $(350) | $1,200 |
City averages based on Rangely market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,310 |
| Total Monthly Debt Service | $1,551 |
| DSCR Ratio | 0.84x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1950
0.37 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81648, Rangely, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,368 (100%) |
| Owner Occupied HU | 692 (50.6%) |
| Renter Occupied HU | 328 (24.0%) |
| Vacant Housing Units | 348 (25.4%) |
| Median Home Value | $255,769 |
| Average Home Value | $274,664 |
Housing Distribution
Address Breakdown
Residential
987
Single Family
956
Multi-Family
31
Businesses
152
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 1950
0.37 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81648, Rangely, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,368 (100%) |
| Owner Occupied HU | 692 (50.6%) |
| Renter Occupied HU | 328 (24.0%) |
| Vacant Housing Units | 348 (25.4%) |
| Median Home Value | $255,769 |
| Average Home Value | $274,664 |
Housing Distribution
Address Breakdown
Residential
987
Single Family
956
Multi-Family
31
Businesses
152
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alex W Plumb • Alpine West Properties, LLC
Mls Name: AGSMLS
Mls ID: #186291
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.