401 Saddle Ridge DriveSilverthorneCO80498
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 Silverthorne at 401 Saddle Ridge Drive, Silverthorne, CO, 80498 priced at $750,000 pairs $5,064/mo rent with $693/mo cash flow after a $3,671/mo payment. Total monthly income equals $5,064/mo, and annual cash flow comes to $8,316/yr on $246,750 invested. Return on cash invested is 23.43% in year one, and rental yield stands at 8.1% on a $750,000 basis. Equity gained on principal adds $4,840/yr, and 5% annual appreciation accumulates to $207,211 by year five. Five-year ROI measures 121.21% and total cumulative return in cash reaches $299,082. For financing, Ziffy Mortgage’s DSCR program evaluates $5,064/mo property income against a $3,671/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1998
871.20 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80498, Silverthorne, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,681 (100%) |
| Owner Occupied HU | 2,437 (36.5%) |
| Renter Occupied HU | 1,136 (17.0%) |
| Vacant Housing Units | 3,108 (46.5%) |
| Median Home Value | $887,465 |
| Average Home Value | $1,071,728 |
Housing Distribution
Address Breakdown
Residential
1,459
Single Family
1,320
Multi-Family
139
Businesses
208
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mike Skelton, Jr. • Legacy 100 Real Estate Partners LLC
Mls Name: REcolorado
Mls ID: #1846883