3145 Alybar Dr, Unit 16A, Wellington, CO 80549
Wellington, CO 80549 · 3 bd · 1.5 ba · 2,594 sqft · Townhouse · 56 days on market
The math, in full
- Asking price
- $380,000
- Down payment (30%)
- $114,000
- Loan amount
- $266,000
- Est. monthly rent
- $2,423/mo
- Range $2,060–$2,786/mo
- Monthly payment, all-in
- $2,383/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.02
- $2,423 rent ÷ $2,383 payment
- Monthly cashflow
- +$40/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 3-bedroom homes in zip 80549, from current market comps — not a per-property guess. High confidence — plenty of comparable rentals in this zip.
Cash to start
$114,000
30% down on $380,000
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.