332 YellowbirdRyeCO81069
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 332 Yellowbird, Rye, CO, 81069 in Rye is capital appreciation. Rental yield 2.25%. The 2.25% gross yield at $895,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $247,272 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.42) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $109,635.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 2.3% | 6.0% |
| Monthly Cash Flow | $(3,550) | $200 |
City averages based on Rye market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,680 |
| Total Monthly Debt Service | $4,874 |
| DSCR Ratio | 0.34x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2022
35.10 Acres lot
$N/A/sqft
$175 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81069, Rye, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,457 (100%) |
| Owner Occupied HU | 698 (47.9%) |
| Renter Occupied HU | 126 ( 8.6%) |
| Vacant Housing Units | 633 (43.4%) |
| Median Home Value | $427,230 |
| Average Home Value | $479,882 |
Housing Distribution
Address Breakdown
Residential
622
Single Family
619
Multi-Family
3
Businesses
53
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
Single Family
Built in 2022
35.10 Acres lot
$N/A/sqft
$175 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81069, Rye, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,457 (100%) |
| Owner Occupied HU | 698 (47.9%) |
| Renter Occupied HU | 126 ( 8.6%) |
| Vacant Housing Units | 633 (43.4%) |
| Median Home Value | $427,230 |
| Average Home Value | $479,882 |
Housing Distribution
Address Breakdown
Residential
622
Single Family
619
Multi-Family
3
Businesses
53
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amanda Salas • Code of the West Real Estate
Mls Name: REcolorado
Mls Provider:
Mls ID: #2921943
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](/info/mls-disclaimers/#17059)