604 N Pine Drive, Bailey, CO, 80421 | $681/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1680 sft

34367 Highview Drive, Pine, CO, 80470

3 Bed
3 Bath
1974 sft

302 Lakeview Rd, Fairplay, CO, 80440

Rental Income+ 1 more

2 Bed
2 Bath
1116 sft

465 Mount Guyot Dr, Jefferson, CO, 80456

1 Bed
2 Bath
1365 sft

31320 Timothys Trail, Conifer, CO, 80433

Nearby investment properties with comparable prices

2 Bed
2 Bath
1108 sft

139 Hayes Road, Bailey, CO, 80421

2 Bed
1 Bath
720 sft

388 Sawmill Lane, Idaho Springs, CO, 80452

Investment Property+ 1 more

4 Bed
1 Bath
1372 sft

7391 S Blue Creek Road, Evergreen, CO, 80439

1 Bed
1 Bath
560 sft

293 Mountain View Drive, Idaho Springs, CO, 80452

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Bailey at 604 N Pine Drive, Bailey, CO, 80421 generates $3,420/mo in rent and, after a $2,300/mo payment, leaves $681/mo in cash flow. Total monthly income is $3,420/mo, and annual cash flow is $8,177/yr on $155,772 invested. Return on cash invested sits at 25.16% in year one, and rental yield is 8.73% on a $469,900 entry. Equity gained on principal adds $3,032/yr, while 5% annual appreciation builds toward $129,825 over five years. Five-year ROI reaches 130.54% and total cumulative return in cash sums $203,342. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,420/mo property income rather than buyer’s personal income.

Single Family

Built in 1977

1.21 Acres lot

$N/A/sqft

No HOA