811 W Beaver Creek Blvd, Apt D12, Avon, CO 81620
Avon, CO 81620 · 1 bd · 1 ba · 503 sqft · Condo · 17 days on market
The math, in full
- Asking price
- $427,000
- Down payment (15%)
- $64,050
- Loan amount
- $362,950
- Est. monthly rent
- $4,575/mo
- Range $3,889–$5,261/mo
- Monthly payment, all-in
- $3,329/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.37
- $4,575 rent ÷ $3,329 payment
- Monthly cashflow
- +$1,246/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 1-bedroom homes in zip 81620, from current market comps — not a per-property guess. Medium confidence — a moderate number of comparable rentals in this zip.
Cash to start
$64,050
15% down on $427,000
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.