806 Ryan Gulch Rd #A-6SilverthorneCO80498
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 806 Ryan Gulch Rd #A-6, Silverthorne, CO, 80498 uses $165,419 cash to close to unlock $3,255/yr annual cash flow and $271/mo monthly cash flow. Total monthly income runs $3,179/mo, and a $2,442/mo payment keeps the spread at $271/mo. Purchase price stands at $499,000, and rental yield measures 7.64% with $3,179/mo rent. Return on cash invested shows 21.88% in year one, and 5% annual appreciation builds toward $137,865 over five years. Five-year ROI reaches 112.93% and total cumulative return in cash records $186,810. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,179/mo property income covering a $2,442/mo payment rather than investor’s personal income.
Condo
Built in 1972
2.14 Acres 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: Zachary Himmelman • Breckenridge Associates R.E.
Mls Name: Altitude Realtors
Mls ID: #S1064594