535 Straight Creek Drive Unit 203DillonCO80435
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 Dillon at 535 Straight Creek Drive Unit 203, Dillon, CO, 80435 offers a 10.18% rental yield on a $594,000 purchase with $5,040/mo rent. Total monthly income registers $5,040/mo, and a $2,907/mo payment leaves $923/mo available for distribution. Annual cash flow reaches $11,071/yr on $195,426 to close, and return on cash invested stands at 25.73% in year one. Equity gained on principal adds $3,833/yr while 5% annual appreciation supports $164,111 over five years. Portfolio math shows five-year ROI at 134.99% and total cumulative return in cash at $263,796. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,040/mo property income against a $2,907/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1980
N/A lot
$N/A/sqft
$656 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80435, Dillon, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,027 (100%) |
| Owner Occupied HU | 1,945 (24.2%) |
| Renter Occupied HU | 1,398 (17.4%) |
| Vacant Housing Units | 4,684 (58.4%) |
| Median Home Value | $927,851 |
| Average Home Value | $1,076,991 |
Housing Distribution
Address Breakdown
Residential
1,667
Single Family
1,390
Multi-Family
277
Businesses
361
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Laura Trujillo • PARK AVENUE REAL ESTATE
Mls Name: REcolorado
Mls Provider:
Mls ID: #4984206
Disclaimer: 2025 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. [Click here for more information](/info/mls-disclaimers/#17059)