38596 Highway 6 APT D-401AvonCO81620
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 38596 Highway 6 APT D-401, Avon, CO, 81620 in Avon earns a 8.94% gross yield at $950,000. Rent of $7,074/mo nets $808/mo after the $4,272/mo mortgage. The 1.66 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $262,467 and $8,750/yr in equity accumulation project a total cumulative return of $413,895.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.9% | 5.2% |
| Monthly Cash Flow | $808 | $1,200 |
City averages based on Avon market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,074 |
| Total Monthly Debt Service | $5,888 |
| DSCR Ratio | 1.20x |
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.
Condo
Built in 1981
9,147 sqft lot
$N/A/sqft
$2,190 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81620, Avon, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,262 (100%) |
| Owner Occupied HU | 1,866 (25.7%) |
| Renter Occupied HU | 1,663 (22.9%) |
| Vacant Housing Units | 3,733 (51.4%) |
| Median Home Value | $940,860 |
| Average Home Value | $1,067,300 |
Housing Distribution
Address Breakdown
Residential
2
Single Family
2
Multi-Family
0
Businesses
535
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
Condo
Built in 1981
9,147 sqft lot
$N/A/sqft
$2,190 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81620, Avon, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,262 (100%) |
| Owner Occupied HU | 1,866 (25.7%) |
| Renter Occupied HU | 1,663 (22.9%) |
| Vacant Housing Units | 3,733 (51.4%) |
| Median Home Value | $940,860 |
| Average Home Value | $1,067,300 |
Housing Distribution
Address Breakdown
Residential
2
Single Family
2
Multi-Family
0
Businesses
535
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices