3116 Bellflower Dr #BVailCO81657
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
Investment property for sale in Vail at 3116 Bellflower Dr #B, Vail, CO, 81657 earns from $5,411/mo rent with a $5,751/mo payment. Total monthly income totals $5,411/mo. ROI tracks 15.84% on current figures, and rental yield reads 5.53% at a $1,175,000 purchase. Equity gained on principal adds $7,582/yr, and 5% annual appreciation supports $324,631 over five years. Five-year ROI reaches 80.45% and total cumulative return in cash sums $306,262. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,411/mo property income instead of your personal income.
Multi Family
Built in 1978
0.56 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: Pete Denise • Berkshire Hathaway- Vail Lionshead
Mls Name: VMLS
Mls Provider:
Mls ID: #1012729
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)