3105 Bellflower DrVailCO81657
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 3105 Bellflower Dr, Vail, CO, 81657 priced at $1,370,000 pairs $6,289/mo rent with after a $6,705/mo payment. Total monthly income equals $6,289/mo. Return on cash invested is 15.79% in year one, and rental yield stands at 5.51% on a $1,370,000 basis. Equity gained on principal adds $8,840/yr, and 5% annual appreciation accumulates to $378,506 by year five. Five-year ROI measures 80.17% and total cumulative return in cash reaches $355,845. For financing, Ziffy Mortgage’s DSCR program evaluates $6,289/mo property income against a $6,705/mo payment instead of your W2s, 1099s, or Tax returns.
Multi Family
Built in 2007
0.26 Acres lot
$N/A/sqft
No 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: E. Ramsey Flower • Buyer's Investment Group,LLC
Mls Name: VMLS
Mls Provider:
Mls ID: #1011719
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)