31500 Runaway Pl, Unit 405, Steamboat Springs, CO 80487

Steamboat Springs, CO 80487 · 3 bd · 2.5 ba · 1,127 sqft · Condo · 29 days on market

The math, in full

Asking price: $635,000
Down payment (20%): $127,000
Loan amount: $508,000
Est. monthly rent: $4,100/mo; Range $3,485–$4,715/mo
Monthly payment, all-in: $4,048/mo; Mortgage + taxes + insurance (PITIA)
Cashflow ratio (DSCR): 1.01; $4,100 rent ÷ $4,048 payment
Monthly cashflow: +$52/mo; What's left after the payment

Where the rent number comes from

Median asking rent for 3-bedroom homes in zip 80487, from current market comps — not a per-property guess. High confidence — plenty of comparable rentals in this zip.

Cash to start

$127,000

20% down on $635,000

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 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.