931 Red Sandstone Rd UNIT 11VailCO81657
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 Vail at 931 Red Sandstone Rd UNIT 11, Vail, CO, 81657 offers a 8.5% rental yield on a $620,000 purchase with $4,392/mo rent. Total monthly income registers $4,392/mo, and a $3,035/mo payment leaves $183/mo available for distribution. Annual cash flow reaches $2,200/yr on $203,980 to close, and return on cash invested stands at 21.14% in year one. Equity gained on principal adds $4,001/yr while 5% annual appreciation supports $171,295 over five years. Portfolio math shows five-year ROI at 110.21% and total cumulative return in cash at $224,799. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,392/mo property income against a $3,035/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1969
1,306 sqft lot
$N/A/sqft
$1,785 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81657, Vail, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,577 (100%) |
| Owner Occupied HU | 1,449 (16.9%) |
| Renter Occupied HU | 1,419 (16.5%) |
| Vacant Housing Units | 5,709 (66.6%) |
| Median Home Value | $1,382,287 |
| Average Home Value | $1,374,558 |
Housing Distribution
Address Breakdown
Residential
3,303
Single Family
2,769
Multi-Family
534
Businesses
376
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Team Beaver Creek Luxe • Slifer Smith & Frampton - Hyatt
Mls Name: VMLS
Mls Provider:
Mls ID: #1012225
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Copyright 2025 Vail Multi List, Inc. (VMLS)