100 E Thomas Pl, Unit 4053-51, Beaver Creek, CO 81620
Beaver Creek, CO 81620 · 2 bd · 2 ba · 1,400 sqft · Condo · 722 days on market
The math, in full
- Asking price
- $250,000
- Down payment (15%)
- $37,500
- Loan amount
- $212,500
- Est. monthly rent
- Range $2,975–$4,025/mo
- $3,500/mo
- Monthly payment, all-in
- Mortgage + taxes + insurance (PITIA)
- $2,312/mo
- Cashflow ratio (DSCR)
- $3,500 rent ÷ $2,312 payment
- 1.51
- Monthly cashflow
- What's left after the payment
- +$1,188/mo
Where the rent number comes from
Median asking rent for 2-bedroom homes in zip 81620, from current market comps — not a per-property guess. High confidence — plenty of comparable rentals in this zip.
Cash to start
$37,500
15% down on $250,000
No credit pull. No obligation. A loan officer confirms real terms within one business day.
- Screened against real lending criteria — this one fits 3 programs.
- Qualifies on the property's rent — no W-2 or tax returns.
- Listing data verified as of June 8, 2026.
Not the one? Browse more in CO →
Rent, payment, and cashflow figures are estimates based on current market data and business-purpose investment-loan criteria, for non-owner-occupied property. Not a commitment to lend, not financial advice, and not an offer of any specific loan or property. Listing data may change; properties may sell. All terms confirmed by a loan officer and subject to underwriting and appraisal.