30693 Main Range DriveBuena VistaCO81211
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 30693 Main Range Drive, Buena Vista, CO, 81211 in Buena Vista the bet is firmly on appreciation. Rental yield 2.52%. The 2.52% gross yield on a $1,998,000 price is below income-first thresholds, but 5%/yr value growth projects $552,011 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (0.47) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread. Total projected cumulative return: $270,267.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 2.5% | 6.0% |
| Monthly Cash Flow | $(7,531) | $1,200 |
City averages based on Buena Vista market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,200 |
| Total Monthly Debt Service | $10,936 |
| DSCR Ratio | 0.38x |
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 2022
2 Acres lot
$N/A/sqft
$1,046 annually 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 2022
2 Acres lot
$N/A/sqft
$1,046 annually 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: Mary Kale • Full Circle Real Estate Group
Mls Name: REcolorado
Mls Provider:
Mls ID: #2100115
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](/info/mls-disclaimers/#17059)