830 Heartwood LaneBayfieldCO81122
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
Rental property for sale in Bayfield at 830 Heartwood Lane, Bayfield, CO, 81122 priced at $708,400 converts $2,608/mo rent into after a $3,467/mo obligation. Total monthly income equals $2,608/mo. Return on cash invested prints 12.23% in year one, and rental yield reads 4.42% against a $708,400 entry. Equity gained on principal adds $4,571/yr, while 5% annual appreciation compiles into $195,718 by year five. Five-year ROI reaches 61.17% and total cumulative return in cash sums $142,561. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,608/mo property income covering a $3,467/mo payment, not borrower’s personal income.
Single Family
Built in 2025
5,880 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81122, Bayfield, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,157 (100%) |
| Owner Occupied HU | 3,319 (64.4%) |
| Renter Occupied HU | 841 (16.3%) |
| Vacant Housing Units | 997 (19.3%) |
| Median Home Value | $529,903 |
| Average Home Value | $588,692 |
Housing Distribution
Address Breakdown
Residential
3,572
Single Family
3,272
Multi-Family
300
Businesses
356
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices