45 Moose Trl #45SilverthorneCO80498
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
Investment property for sale in Silverthorne at 45 Moose Trl #45, Silverthorne, CO, 80498 listed at $431,358 pairs $2,520/mo rent with a $2,111/mo payment to leave $6/mo cash flow. Total monthly income runs $2,520/mo, and annual cash flow reaches $77/yr on $142,995 cash to close. Return on cash invested measures 19.96% in year one, and rental yield registers 7.01% at a $431,358 basis. Equity gained on principal adds $2,783/yr, and annual property appreciation at 5% supports $119,176 by year five. Five-year ROI tracks 102.66% and total cumulative return in cash totals $146,805. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,520/mo property income relative to a $2,111/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2019
1,045 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: Matthew Dayton • Cornerstone Real Estate Co.
Mls Name: Altitude Realtors
Mls ID: #S1064552