3121 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 3121 Bellflower Dr #B, Vail, CO, 81657 listed at $1,473,300 pairs $6,346/mo rent with a $7,211/mo payment. Total monthly income runs $6,346/mo. Return on cash invested measures 14.74% in year one, and rental yield registers 5.17% at a $1,473,300 basis. Equity gained on principal adds $9,507/yr, and annual property appreciation at 5% supports $407,046 by year five. Five-year ROI tracks 74.53% and total cumulative return in cash totals $355,757. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $6,346/mo property income relative to a $7,211/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in N/A
N/A 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