DSCR investment property · Colorado Springs
1420 Grass Valley Dr, Colorado Springs, CO 80906
Colorado Springs, CO 80906 · 5 bd · 4 ba · 2,879 sqft · Single Family · 19 days on market
The math, in full
- Asking price
- $415,999
- Down payment (15%)
- $62,400
- Loan amount
- $353,599
- Est. monthly rent
- $3,450/mo
- Range $2,933 to $3,967/mo
- Monthly payment, all-in
- $2,794/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.24
- $3,450 rent ÷ $2,794 payment
- Monthly cashflow
- +$656/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 5-bedroom homes in zip 80906, from current market comps, not a per-property guess. High confidence: plenty of comparable rentals in this zip.
Cash to start
$62,400
15% down on $415,999
Your local lenderNo 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.