95600 Ryan Gulch Rd #631SilverthorneCO80498
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 Silverthorne at 95600 Ryan Gulch Rd #631, Silverthorne, CO, 80498 generates $4,786/mo in rent and, after a $3,715/mo payment, leaves $363/mo in cash flow. Total monthly income is $4,786/mo, and annual cash flow is $4,351/yr on $249,711 invested. Return on cash invested sits at 21.8% in year one, and rental yield is 7.57% on a $759,000 entry. Equity gained on principal adds $4,898/yr, while 5% annual appreciation builds toward $209,698 over five years. Five-year ROI reaches 112.49% and total cumulative return in cash sums $280,895. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,786/mo property income rather than buyer’s personal income.
Condo
Built in 1989
N/A 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: Kate Marrone • RE/MAX Properties of the Summit
Mls Name: Altitude Realtors
Mls ID: #S1064365