4721 Tantra Dr, Unit 6A, Boulder, CO 80305
Boulder, CO 80305 · 2 bd · 1 ba · 816 sqft · Single Family · 11 days on market
The math, in full
- Asking price
- $410,000
- Down payment (20%)
- $82,000
- Loan amount
- $328,000
- Est. monthly rent
- $3,200/mo
- Range $2,720–$3,680/mo
- Monthly payment, all-in
- $3,138/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.02
- $3,200 rent ÷ $3,138 payment
- Monthly cashflow
- +$62/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 2-bedroom homes in zip 80305, from current market comps — not a per-property guess. Medium confidence — a moderate number of comparable rentals in this zip.
Cash to start
$82,000
20% down on $410,000
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.