A2-24 West #A2, Hayden, CO, 81639 | 6.78% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2436 sft

600 Rose St, Craig, CO, 81625

3 Bed
2 Bath
1428 sft

685 Rose St, Craig, CO, 81625

2 Bed
3 Bath
2064 sft

33445 County Road 43a S, Steamboat Springs, CO, 80487

2 Bed
1 Bath
720 sft

2646 Riverside Dr #A, Steamboat Springs, CO, 80487

Nearby investment properties with comparable prices

3 Bed
2 Bath
2016 sft

335 S Walnut St, Hayden, CO, 81639

3 Bed
2 Bath
1620 sft

300 E Washington Ave, Hayden, CO, 81639

4 Bed
3 Bath
2782 sft

1020 Alta Vista Dr, Craig, CO, 81625

2 Bed
2 Bath
1298 sft

225 N Poplar St, Hayden, CO, 81639

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

Explore more listings using simple english

Investment Highlights

Total monthly income runs $3,360/mo, and a $2,911/mo payment. Purchase price stands at $594,747, and rental yield measures 6.78% with $3,360/mo rent. Return on cash invested shows 19.41% in year one, and 5% annual appreciation builds toward $164,318 over five years. Five-year ROI reaches 99.65% and total cumulative return in cash records $194,982. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,360/mo property income covering a $2,911/mo payment rather than investor’s personal income.

Condo

Built in 2026

0.69 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 81639, Hayden, CO area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,316 (100%)
Owner Occupied HU	805 (61.2%)
Renter Occupied HU	300 (22.8%)
Vacant Housing Units	211 (16.0%)
Median Home Value	$453,824
Average Home Value	$682,745