32 Wayback Dr #32DillonCO80435
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 Dillon at 32 Wayback Dr #32, Dillon, CO, 80435 priced at $424,424 pairs $3,840/mo rent with $1,367/mo cash flow after a $2,077/mo payment. Total monthly income equals $3,840/mo, and annual cash flow comes to $16,402/yr on $140,697 invested. Return on cash invested is 31.57% in year one, and rental yield stands at 10.86% on a $424,424 basis. Equity gained on principal adds $2,739/yr, and 5% annual appreciation accumulates to $117,261 by year five. Five-year ROI measures 164.87% and total cumulative return in cash reaches $231,964. For financing, Ziffy Mortgage’s DSCR program evaluates $3,840/mo property income against a $2,077/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2018
888.62 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80435, Dillon, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,027 (100%) |
| Owner Occupied HU | 1,945 (24.2%) |
| Renter Occupied HU | 1,398 (17.4%) |
| Vacant Housing Units | 4,684 (58.4%) |
| Median Home Value | $927,851 |
| Average Home Value | $1,076,991 |
Housing Distribution
Address Breakdown
Residential
1,667
Single Family
1,390
Multi-Family
277
Businesses
361
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Larry M. Hutton • LIV Sotheby's I.R.
Mls Name: Altitude Realtors
Mls Provider:
Mls ID: #S1058004
Disclaimer: Copyright 2025 Altitude Realtors. The information displayed herein was derived from sources believed to be accurate, but has not been verified by Altitude Realtors. Buyers are cautioned to verify all information to their own satisfaction. This information is exclusively for viewers personal, non-commercial use. Any republication or reproduction of the information herein without the express permission of the SAR MLS is strictly prohibited.