31270 John Wallace Road #306EvergreenCO80439
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 Evergreen at 31270 John Wallace Road #306, Evergreen, CO, 80439 uses $87,848 cash to close to unlock $693/yr annual cash flow and $58/mo monthly cash flow. Total monthly income runs $2,166/mo, and a $1,297/mo payment keeps the spread at $58/mo. Purchase price stands at $265,000, and rental yield measures 9.81% with $2,166/mo rent. Return on cash invested shows 20.7% in year one, and 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 109.39% and total cumulative return in cash records $96,099. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,166/mo property income covering a $1,297/mo payment rather than investor’s personal income.
Condo
Built in 1982
N/A lot
$N/A/sqft
$554 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80439, Evergreen, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,978 (100%) |
| Owner Occupied HU | 8,480 (77.2%) |
| Renter Occupied HU | 1,537 (14.0%) |
| Vacant Housing Units | 961 ( 8.8%) |
| Median Home Value | $929,302 |
| Average Home Value | $1,030,742 |
Housing Distribution
Address Breakdown
Residential
10,301
Single Family
10,009
Multi-Family
292
Businesses
795
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rachel Mulvihill • Keller Williams Foothills Realty
Mls Name: REcolorado
Mls Provider:
Mls ID: #9677541
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](/mls-disclaimers/#17059)