502 Northstar Dr, Unit 1946, Keystone, CO 80435
Keystone, CO 80435 · 3 bd · 2.5 ba · 1,692 sqft · Townhouse · 381 days on market
The math, in full
- Asking price
- $325,000
- Down payment (15%)
- $48,750
- Loan amount
- $276,250
- Est. monthly rent
- $2,575/mo
- Range $2,189–$2,961/mo
- Monthly payment, all-in
- $2,182/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.18
- $2,575 rent ÷ $2,182 payment
- Monthly cashflow
- +$393/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 3-bedroom homes in zip 80435, from current market comps — not a per-property guess. Medium confidence — a moderate number of comparable rentals in this zip.
Cash to start
$48,750
15% down on $325,000
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.