8500 Ryan Gulch Rd #G2SilverthorneCO80498
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 8500 Ryan Gulch Rd #G2, Silverthorne, CO, 80498 in Silverthorne. Priced at $300,000, it generates $3,503/mo in gross rent and $597/mo in net monthly cash flow, a 14.01% yield that comfortably supports the 2.60 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,169. Five-year appreciation: $82,884. Equity from principal paydown: $2,763/yr. Total projected cumulative return: $156,784.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14% | 5.0% |
| Monthly Cash Flow | $597 | $400 |
City averages based on Silverthorne market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,503 |
| Total Monthly Debt Service | $2,786 |
| DSCR Ratio | 1.26x |
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.
Condo
Built in 1979
N/A lot
$N/A/sqft
$13,176 annually 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
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
Condo
Built in 1979
N/A lot
$N/A/sqft
$13,176 annually 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: Krystal Knott • Christie`s International Real Estate CO LLC
Mls Name: Altitude Realtors
Mls Provider:
Mls ID: #S1059533
Disclaimer: Copyright 2025 Altitude Realtors. The information displayed herein was derived from sources believed to be accurate, but has not been verified by Altitude Realtors. Buyers are cautioned to verify all information to their own satisfaction. This information is exclusively for viewers personal, non-commercial use. Any republication or reproduction of the information herein without the express permission of the SAR MLS is strictly prohibited.