348 Barnwood DriveBuena VistaCO81211
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingReliable and efficiently structured, 348 Barnwood Drive, Buena Vista, CO, 81211 in Buena Vista is a conservative rental investment at $609,000. Rental yield 6.91%. A 1.28 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $168,255; $5,609/yr in principal paydown supplements. Total projected return: $221,532.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.9% | 6.0% |
| Monthly Cash Flow | $(138) | $1,200 |
City averages based on Buena Vista market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,506 |
| Total Monthly Debt Service | $3,402 |
| DSCR Ratio | 1.03x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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 2021
2,613 sqft lot
$N/A/sqft
$95 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81211, Buena Vista, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,537 (100%) |
| Owner Occupied HU | 2,571 (56.7%) |
| Renter Occupied HU | 808 (17.8%) |
| Vacant Housing Units | 1,158 (25.5%) |
| Median Home Value | $606,298 |
| Average Home Value | $667,739 |
Housing Distribution
Address Breakdown
Residential
2,489
Single Family
2,428
Multi-Family
61
Businesses
377
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 2021
2,613 sqft lot
$N/A/sqft
$95 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81211, Buena Vista, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,537 (100%) |
| Owner Occupied HU | 2,571 (56.7%) |
| Renter Occupied HU | 808 (17.8%) |
| Vacant Housing Units | 1,158 (25.5%) |
| Median Home Value | $606,298 |
| Average Home Value | $667,739 |
Housing Distribution
Address Breakdown
Residential
2,489
Single Family
2,428
Multi-Family
61
Businesses
377
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Clay Tichota • Legacy 100 Real Estate Partners LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #9801527
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)