First Level Plan, Miller FlatsBreckenridgeCO80424
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 Breckenridge at First Level Plan, Miller Flats, Breckenridge, CO, 80424 priced at $349,000 converts $3,474/mo rent into $1,025/mo cash flow after a $1,708/mo obligation. Total monthly income equals $3,474/mo, and annual cash flow totals $12,303/yr on $115,694 invested. Return on cash invested prints 30.54% in year one, and rental yield reads 11.94% against a $349,000 entry. Equity gained on principal adds $2,252/yr, while 5% annual appreciation compiles into $96,422 by year five. Five-year ROI reaches 160.98% and total cumulative return in cash sums $186,240. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,474/mo property income covering a $1,708/mo payment, not borrower’s personal income.
Condo
Built in 2026
N/A lot
$N/A/sqft
$415 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80424, Breckenridge, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,852 (100%) |
| Owner Occupied HU | 2,763 (23.3%) |
| Renter Occupied HU | 1,670 (14.1%) |
| Vacant Housing Units | 7,419 (62.6%) |
| Median Home Value | $1,188,279 |
| Average Home Value | $1,239,094 |
Housing Distribution
Address Breakdown
Residential
583
Single Family
583
Multi-Family
0
Businesses
658
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Breckenridge Lands
Mls Name: Breckenridge Lands
Mls ID: #N/A