2531 Shetland Dr, Unit B, Grand Junction, CO 81505
Grand Junction, CO 81505 · 3 bd · 2 ba · 1,156 sqft · Townhouse · 69 days on market
The math, in full
- Asking price
- $350,000
- Down payment (25%)
- $87,500
- Loan amount
- $262,500
- Est. monthly rent
- $2,200/mo
- Range $1,870–$2,530/mo
- Monthly payment, all-in
- $2,133/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.03
- $2,200 rent ÷ $2,133 payment
- Monthly cashflow
- +$67/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 3-bedroom homes in zip 81505, from current market comps — not a per-property guess. High confidence — plenty of comparable rentals in this zip.
Cash to start
$87,500
25% down on $350,000
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 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.