487 Eagle StRed CliffCO81649
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Red Cliff rental at 487 Eagle St, Red Cliff, CO, 81649 sits in the solid-income band: 8.77% gross yield, $4,128/mo rent, $835/mo net after the $2,541/mo debt service, DSCR 1.62. Entry price of $565,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $156,099 and $5,204/yr in principal reduction bring total cumulative return to $267,083.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 6.0% |
| Monthly Cash Flow | $835 | $1,500 |
City averages based on Red Cliff market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,128 |
| Total Monthly Debt Service | $3,068 |
| DSCR Ratio | 1.35x |
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 1920
2,178 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81649, Red Cliff, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 104 (100%) |
| Owner Occupied HU | 45 (43.3%) |
| Renter Occupied HU | 41 (39.4%) |
| Vacant Housing Units | 18 (17.3%) |
| Median Home Value | $1,220,588 |
| Average Home Value | $1,326,667 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
6
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 1920
2,178 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81649, Red Cliff, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 104 (100%) |
| Owner Occupied HU | 45 (43.3%) |
| Renter Occupied HU | 41 (39.4%) |
| Vacant Housing Units | 18 (17.3%) |
| Median Home Value | $1,220,588 |
| Average Home Value | $1,326,667 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
6
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices