CashFlowRE
Sign in Sign up
288 Animas View Dr #9 🏢 Co-op
C+ Composite 60.53
Why this score? — see what drove the C+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +23.6/30.0
  • ARV discount +10.8/15.0
  • DSCR +7.6/10.0
  • 1% rule +6.1/10.0
  • Schools +3.4/10.0
  • Livability +3.4/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$170,000

288 Animas View Dr #9 · Durango, CO 81301
2 bd · 2.0 ba · 960 sqft · Manufactured public records · 173 Days on market
Built 2001 ↓ 5% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Tastefully updated and truly move-in ready, this 3-bedroom, 2-bath manufactured home is nestled in the desirable Animas View MHP Co-Op. The property features a charming, fenced garden area ideal for growing your own vegetables, complemented by mature landscaping that creates a peaceful outdoor retreat. Ideally located just a short walk from the Animas River and Oxbow access, this home is a dream for outdoor enthusiasts—bring your paddleboards and enjoy all the area has to offer. The lot includes designated parking spaces and is situated within a well-maintained, resident-owned community. Enjoy affordable living with the added benefits of co-op ownership. The $800/month lot rent includ

Key facts

  • Pets allowed
  • Mature landscaping
  • Spectrum internet

Tags

FENCED GARDEN AREAMATURE LANDSCAPINGSHORT WALK FROM ANIMAS RIVERDESIGNATED PARKING SPACESSPECTRUM INTERNETPETS ALLOWED

Property features AI

Exterior

  • Utilities: Public water; Public sewer; Electricity available; Cable available; High-speed internet available
  • Home design: Single-family residential; Residential use; One or more stories (above grade finished area present)
  • Construction: Metal roof; Approximately 960 above-grade finished area
  • Exterior features: City street frontage; Lot dimensions approximately 16 x 60

Interior

  • Kitchen: Oven; Range; Dishwasher; Refrigerator; Electric water heater
  • Bedrooms: Main-level bedroom(s)
  • Bathrooms: Two three-quarter bathrooms
  • Heating & cooling: Electric forced air heating
  • Interior features: Main level primary
  • Laundry & utility: Washer; Dryer

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏢 Co-op / cooperative unit. The $170,000 price buys shares in the cooperative corporation, not the real estate itself — so it isn't comparable to a fee-simple sale price, and the cashflow / cap-rate / 1%-rule cards below (which assume you own the property and can rent it out) don't apply here. Expect board approval and a monthly maintenance fee on top of the price.

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $170k.

Deal economics

  • At list price, monthly cash flow is $319 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Recommended offer: $150k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 1.1% in Durango — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 68/100 on livability (#106 in CO) — a middle-class / working-renter tenant base. Strengths: amenities A-, schools B+, employment B+; Watch: commute F, cost of living F.
  • Durango School District No. 9-R (town): math 27% / reading 49% proficiency, ranked #30 of 86 in CO (top 35%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.9%/yr); 582 active listings in the ZIP; solid renter incomes; 306 units permitted in La Plata County in 2024 (93 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • La Plata County population projected at +25% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 173 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 173 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.11%
Cap rate
8.54%
Cash-on-cash
8.04%
DSCR
1.36
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$183,360
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
288 Animas View Dr #11 0.01mi 2/2.0 1,024 (+7%) 1mo $200,000 $195 88
288 Animas View Dr #121 0.13mi 3/2.0 (+1) 980 (+2%) 2mo $100,000 $102 84
288 Animas View Dr #87 0.14mi 2/2.0 944 (-2%) 10mo $180,000 $191 83
288 Animas View Drive #26 #26 0.03mi 3/2.0 (+1) 1,056 (+10%) 7mo $115,000 $109 71

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 2.94% rent growth · sell at horizon

5-year hold
IRR
-4.1%
Equity multiple
0.85×
Total profit
$-7,313
Equity at exit
$25,348
10-year hold
IRR
5.5%
Equity multiple
1.41×
Total profit
$19,446
Equity at exit
$14,698

Cash invested: $47,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
38 Tenant-Leaning
State Colorado
38 Tenant-Leaning · D+4
County
— inherits STATE
City
— inherits STATE
2023 reforms: 10-day cure, mandated notice, source-of-income protected. Courts backlogged in Denver.

ZIP-level market 81301

Rents YoY
2.9%
Active inventory
582
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,891 medium interval (Pro) →
Mortgage (P&I)
$891
Tax est. 1.5%
$212 /mo · $2,550/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$397
Net cashflow
$319

Break-even live

Break-even rent $1,487
Max offer price $170,000
Occupancy floor 78%

Sensitivity live

Price -10% $437 -5% $378 +0% $319 +5% $260 +10% $202
Rent -10% $170 -5% $244 +0% $319 +5% $394 +10% $468
Rate -1.0pp $405 -0.5pp $362 base $319 +0.5pp $275 +1.0pp $230

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$42,500
Closing costs
$5,100
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 11 events

  1. 2026-06-08
    days on market $170,000 Active 173 DOM
  2. 2026-06-07
    days on market $170,000 Active 172 DOM
  3. 2026-06-05
    days on market $170,000 Active 169 DOM
  4. 2026-06-03
    days on market $170,000 Active 168 DOM
  5. 2026-06-02
    days on market $170,000 Active 167 DOM
  6. 2026-06-01
    days on market $170,000 Active 166 DOM
  7. 2026-05-31
    days on market $170,000 Active 165 DOM
  8. 2026-05-30
    pricedays on market $170,000 Active 164 DOM
  9. 2026-04-17
    price $175,000
  10. 2026-03-30
    price $180,000
  11. 2025-12-17
    listed $185,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 3/10 Moderate 9 d/yr ≥87°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,692
− Mortgage interest
−$9,523
− Property taxes
−$2,550
− Insurance
−$850
− Repairs & maintenance
−$1,815
− Management
−$1,815
− Depreciation
−$4,945
Taxable income
$1,193
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$286
After-tax cash flow
$3,542/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Durango School District No. 9-R
NCES district ID
0803480
Math proficiency
27% ▼ -4.00%
Reading proficiency
49% ▼ -1.00%
Median HH income
$58,711
Composite
33.58/100
National rank
#5420
State rank
#30 of 86 in CO

Livability — Durango

Score
68/100
State rank
#106
US rank
#9262

Category grades

Amenities A- Commute F Cost of living F Crime B Employment B+ Housing C+ Health & safety B- User ratings D

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Durango, CO
County
La Plata County · 40,010 people
City population
29,774
Metro
Durango, CO
Population (ZIP)
29,774
Household income
$83,943
Rent vs Own
35.1% rent · 64.9% own
Severe rent burden
1194.0

Population outlook (La Plata County) Hauer SSP2

Today (2025)
62,781 people
By 2030
66,492 · +5.9%
By 2040
72,944 · +16.2%
By 2050
78,543 · +25.1%
By 2075
89,403 · +42.4%
By 2100
94,984 · +51.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 8% Two or more races 7% Native American 6%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 4% Italian 3% Portuguese 2%
Foreign-born
2% · Canada
Languages at home
92% English-only · Spanish 5% German/W. Germanic 1%

Political lean MEDSL · La Plata

2024 margin
D (+18.6) · D 58.0% · R 39.3% · Other 2.8%
2008→2024 swing
+2.4pp toward D · 2008: 16.3pp · 2024: 18.6pp
All cycles
2024: D+18.6 2020: D+17.7 2016: D+9.2 2012: D+8.8 2008: D+16.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -651.69%
Current HPI
223.832
Rent YoY
▲ 2.94%
Metro
Durango, CO
State GDP YoY
▲ 1.95%
F500 in state
14

Industry mix (Fortune 500 HQ in CO)

Industry F500 HQs Revenue

Price history

-5.4% since first listed
3 events — show timeline
  • 2026-04-17 Price Changed $175,000 cren
  • 2026-03-30 Price Changed $180,000 cren
  • 2025-12-17 Listed $185,000 cren

Property tax history

+10.6%/yr

Latest (2025): $215 · +354.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…