481 Eagles Nest DrSiltCO81652
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who value predictability will appreciate 481 Eagles Nest Dr, Silt, CO, 81652 in Silt. At $830,000 it earns $5,095/mo in rent and distributes $250/mo to the owner after the $3,732/mo payment, a consistent 7.37% yield. DSCR 1.37 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $229,314 in value; $7,644/yr in principal paydown compounds ownership stake. Total projected return: $329,514.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.4% | 8.0% |
| Monthly Cash Flow | $250 | $1,200 |
City averages based on Silt market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,095 |
| Total Monthly Debt Service | $4,515 |
| DSCR Ratio | 1.13x |
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 2002
0.74 Acres lot
$N/A/sqft
$100 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81652, Silt, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,104 (100%) |
| Owner Occupied HU | 1,584 (75.3%) |
| Renter Occupied HU | 431 (20.5%) |
| Vacant Housing Units | 89 ( 4.2%) |
| Median Home Value | $593,074 |
| Average Home Value | $707,708 |
Housing Distribution
Address Breakdown
Residential
1,990
Single Family
1,973
Multi-Family
17
Businesses
225
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 2002
0.74 Acres lot
$N/A/sqft
$100 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81652, Silt, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,104 (100%) |
| Owner Occupied HU | 1,584 (75.3%) |
| Renter Occupied HU | 431 (20.5%) |
| Vacant Housing Units | 89 ( 4.2%) |
| Median Home Value | $593,074 |
| Average Home Value | $707,708 |
Housing Distribution
Address Breakdown
Residential
1,990
Single Family
1,973
Multi-Family
17
Businesses
225
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michelle James • Vicki Lee Green Realtors LLC
Mls Name: AGSMLS
Mls ID: #187858
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.