4000 Brush Creek Rd #20Snowmass VillageCO81615
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 4000 Brush Creek Rd #20, Snowmass Village, CO, 81615 in Snowmass Village. Rental yield 4.04%. At $1,875,000 with 4.04% gross yield, current distributions are modest, but the 5% appreciation rate projects $518,028 in new equity by year five, complemented by $17,269/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.75) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $411,017.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4% | 8.0% |
| Monthly Cash Flow | $(5,881) | $2,500 |
City averages based on Snowmass Village market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,312 |
| Total Monthly Debt Service | $10,181 |
| DSCR Ratio | 0.62x |
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.
Condo
Built in 1968
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81615, Snowmass Village, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,602 (100%) |
| Owner Occupied HU | 742 (28.5%) |
| Renter Occupied HU | 642 (24.7%) |
| Vacant Housing Units | 1,218 (46.8%) |
| Median Home Value | $957,831 |
| Average Home Value | $1,282,497 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
152
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 1968
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81615, Snowmass Village, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,602 (100%) |
| Owner Occupied HU | 742 (28.5%) |
| Renter Occupied HU | 642 (24.7%) |
| Vacant Housing Units | 1,218 (46.8%) |
| Median Home Value | $957,831 |
| Average Home Value | $1,282,497 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
152
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: AGSMLS
Mls ID: #192003