9876 Ryan Gulch Rd #106SilverthorneCO80498
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe income profile at 9876 Ryan Gulch Rd #106, Silverthorne, CO, 80498 in Silverthorne is straightforward: $305,375 in, $3,588/mo in rent, $305/mo out after debt service. The 14.1% gross yield and 2.61 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $84,369 by year five. With $2,813/yr in principal equity, the total cumulative return is projected at $141,569.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.1% | 5.0% |
| Monthly Cash Flow | $305 | $400 |
City averages based on Silverthorne market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,588 |
| Total Monthly Debt Service | $3,161 |
| DSCR Ratio | 1.14x |
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 1980
5.48 Acres lot
$N/A/sqft
$17,292 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 1980
5.48 Acres lot
$N/A/sqft
$17,292 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: Kelly Gafa • Colorado R.E. Summit County
Mls Name: Altitude Realtors
Mls Provider:
Mls ID: #S1059430
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.