123 Wayback Dr, Unit 119, Keystone, CO 80435

Keystone, CO 80435 · 2 bd · 2 ba · 1,080 sqft · Townhouse · 5 days on market

The math, in full

Asking price: $382,449
Down payment (15%): $57,367
Loan amount: $325,082
Est. monthly rent: $3,350/mo; Range $2,848 to $3,852/mo
Monthly payment, all-in: $2,568/mo; Mortgage + taxes + insurance (PITIA)
Cashflow ratio (DSCR): 1.30; $3,350 rent ÷ $2,568 payment
Monthly cashflow: +$782/mo; What's left after the payment

Where the rent number comes from

Median asking rent for 2-bedroom homes in zip 80435, from current market comps, not a per-property guess. High confidence: plenty of comparable rentals in this zip.

Cash to start

$57,367

15% down on $382,449

Your local lender

View →

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 July 5, 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.