728 W Lionshead Cir, Unit F124, Vail, CO 81657
Vail, CO 81657 · 3 bd · 3.5 ba · 2,129 sqft · Condo · 523 days on market
The math, in full
- Asking price
- $365,000
- Down payment (15%)
- $54,750
- Loan amount
- $310,250
- Est. monthly rent
- Range $5,950–$8,050/mo
- $7,000/mo
- Monthly payment, all-in
- Mortgage + taxes + insurance (PITIA)
- $4,152/mo
- Cashflow ratio (DSCR)
- $7,000 rent ÷ $4,152 payment
- 1.69
- Monthly cashflow
- What's left after the payment
- +$2,848/mo
Where the rent number comes from
Median asking rent for 3-bedroom homes in zip 81657, from current market comps — not a per-property guess. High confidence — plenty of comparable rentals in this zip.
Cash to start
$54,750
15% down on $365,000
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.