9876 Ryan Gulch Road Bldg F #F-206SilverthorneCO80498
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 Silverthorne at 9876 Ryan Gulch Road Bldg F #F-206, Silverthorne, CO, 80498 uses $135,584 cash to close to unlock $5,823/yr annual cash flow and $485/mo monthly cash flow. Total monthly income runs $4,080/mo, and a $2,002/mo payment keeps the spread at $485/mo. Purchase price stands at $409,000, and rental yield measures 11.97% with $4,080/mo rent. Return on cash invested shows 24.2% in year one, and 5% annual appreciation builds toward $112,999 over five years. Five-year ROI reaches 129.31% and total cumulative return in cash records $175,329. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,080/mo property income covering a $2,002/mo payment rather than investor’s personal income.
Condo
Built in 1980
N/A lot
$N/A/sqft
$1,211 monthly 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: Anne Skinner • Keller Williams Top Of The Rockies
Mls Name: REcolorado
Mls Provider:
Mls ID: #8463040
Disclaimer: 2025 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. [Click here for more information](/mls-disclaimers/#17059)