28 Illinois Gulch Rd, Unit 7, Breckenridge, CO 80424

Breckenridge, CO 80424 · 4 bd · 2 ba · 1,666 sqft · Townhouse · 6 days on market

The math, in full

Asking price: $819,000
Down payment (15%): $122,850
Loan amount: $696,150
Est. monthly rent: $7,000/mo; Range $5,950 to $8,050/mo
Monthly payment, all-in: $5,500/mo; Mortgage + taxes + insurance (PITIA)
Cashflow ratio (DSCR): 1.27; $7,000 rent ÷ $5,500 payment
Monthly cashflow: +$1,500/mo; What's left after the payment

Where the rent number comes from

Median asking rent for 4-bedroom homes in zip 80424, from current market comps, not a per-property guess. High confidence: plenty of comparable rentals in this zip.

Cash to start

$122,850

15% down on $819,000

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.