CashFlowRE
Sign in Sign up
220 Mount View Ln #15
B- Composite 68.9
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$35,000

220 Mount View Ln #15 · Colorado Springs, CO 80907
2 bd · 1.0 ba · 672 sqft · Land public records · 46 Days on market
Built 1965

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

Listing remarks

Updated 2 bed 1 bath Mobile Home in Colorado Springs Family Park. Enjoy being close to amenities with this unit. Start your journey to homeownership with this adorable Mobile Home. Best yet, it's financeable! With low lot rent and a convenient location, what's stopping you? Grab your closest Realtor and check it out today!

Key facts

  • Built 1965
  • Listed 46 days

Property features AI

Finance

  • Other: Zoning: M
  • Financial info: Land lease: $890/month
  • HOA & community: No association amenities

Exterior

  • Parking: No garage
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer
  • Home design: Residential mobile home; Single-family style; Entry level information not specified; Facing direction not specified
  • Construction: Metal siding; Metal roof; 672 above-grade finished area
  • Exterior features: Deck; Porch; Has a view; Located on a cul-de-sac; Irregular lot

Interior

  • Kitchen: Range; Oven; Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas forced-air heating
  • Interior features: Master bedroom on the main level; No fireplace; No basement

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath land listed at $35k.

Deal economics

  • At list price, monthly cash flow is $722 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $35k).
  • Recommended offer: $34k (3.0% below list) — sets the bar for market timing.
  • Cap rate 31.0% vs local median 3.3% in Colorado Springs — 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 78/100 on livability (#23 in CO, #2,639 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, housing A+, health & safety A+; Watch: cost of living C-, crime F.
  • Colorado Springs School District No. 11 In The County Of E (urban): math 20% / reading 37% proficiency, ranked #56 of 86 in CO (top 65%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Edison Elementary School (math 30% / reading 37%, grade F, #454 of 966 statewide, top 47%, 263 students, 77% FRL); Mann Middle School (math 12% / reading 27%, grade F, #207 of 270 statewide, top 79%, 387 students, 67% FRL); Coronado High School (math 32% / reading 58%, grade D-, #139 of 381 statewide, top 36%, 1,305 students, 45% FRL).
  • Market conditions: Rents flat; 195 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); 3,906 units permitted in El Paso County in 2024 (872 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $242 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • El Paso County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.1% rent growth), your $10k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 46 days — a 3% lower offer ($34k) 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 $33,950 (3.0% below list)

Questions for the listing agent

  1. It's been on market 46 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. 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.
  7. 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.
  8. 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
3.49%
Cap rate
31.04%
Cash-on-cash
88.38%
DSCR
4.93
GRM
2.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.11% rent growth · sell at horizon

5-year hold
IRR
85.7%
Equity multiple
4.76×
Total profit
$36,870
Equity at exit
$5,219
10-year hold
IRR
88.2%
Equity multiple
8.96×
Total profit
$78,022
Equity at exit
$3,026

Cash invested: $9,800 (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 80907

Rents YoY
0.1%
Active inventory
195
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$1,220 high interval (Pro) →
Mortgage (P&I)
$184
Tax est. 1.5%
$44 /mo · $525/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$722

Break-even live

Break-even rent $306
Max offer price $35,000
Occupancy floor 36%

Sensitivity live

Price -10% $746 -5% $734 +0% $722 +5% $710 +10% $698
Rent -10% $625 -5% $674 +0% $722 +5% $770 +10% $818
Rate -1.0pp $739 -0.5pp $731 base $722 +0.5pp $713 +1.0pp $703

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
$8,750
Closing costs
$1,050
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.

Rent comps 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
325 Cragmor Rd Colorado Springs, CO 2.0 1.0 537 $899 $1.67 4d 2 0.18mi
921 Westmoreland Rd Colorado Springs, CO 1.0–2.0 1.0 750 $1,234 $1.65 4d 12 0.38mi
3850 Schafer Hts Colorado Springs, CO 1.0–2.0 1.0–2.0 752 $1,524 $2.03 4d 5 0.43mi
1038 Westmoreland Rd Unit A Colorado Springs, CO 2.0 1.0 700 $875 $1.25 16d 1 0.52mi
1134 Westmoreland Rd Colorado Springs, CO 1.0–2.0 1.0 675 $1,050 $1.56 4d 2 0.63mi
3341 El Paso Pl Colorado Springs, CO 1.0 1.0 495 $899 $1.82 4d 1 0.63mi
39 Sunflower Rd Unit B 58766927680 Colorado Springs, CO 1.0 1.0 544 $1,250 $2.30 16d 1 0.71mi
4311 N Chestnut St Unit 2 Colorado Springs, CO 1.0 1.0 700 $925 $1.32 25d 1 0.90mi
4331 N Chestnut St Colorado Springs, CO 1.0 1.0 516 $928 $1.80 4d 5 0.93mi
3224 Illinois Ave Colorado Springs, CO 2.0 1.0 600 $1,249 $2.08 25d 1 0.96mi
4760 Rusina Rd Colorado Springs, CO 1.0–2.0 1.0–2.0 705 $1,441 $2.04 4d 14 1.01mi
4348 N Chestnut St Colorado Springs, CO 1.0 1.0 525 $1,018 $1.94 4d 6 1.02mi
6715 N Century St Colorado Springs, CO 1.0–3.0 1.0–2.0 1043 $2,105 $2.02 4d 26 1.02mi
4357 N Chestnut St Colorado Springs, CO 1.0 1.0 550 $880 $1.60 23d 1 1.03mi
917 2nd St Colorado Springs, CO 1.0 1.0 432 $875 $2.03 25d 1 1.06mi
3113 Illinois Ave Colorado Springs, CO 1.0 1.0 600 $964 $1.61 4d 1 1.14mi
3113 Illinois Ave Unit 4 Colorado Springs, CO 1.0 1.0 600 $814 $1.36 25d 1 1.14mi
2912 Concord St Colorado Springs, CO 1.0 1.0 525 $795 $1.51 25d 1 1.17mi
80 W Taylor St Colorado Springs, CO 1.0 1.0 535 $750 $1.40 4d 3 1.17mi
2924 N Arcadia St Colorado Springs, CO 1.0–2.0 1.0 775 $1,099 $1.42 25d 4 1.20mi
5400 N Nevada Ave Colorado Springs, CO 1.0–3.0 1.0–2.0 875 $1,187 $1.36 4d 14 1.22mi
3125 Sinton Rd Colorado Springs, CO 2.0 1.0 660 $1,402 $2.12 4d 6 1.23mi
2925 Tremont St Colorado Springs, CO 1.0–2.0 1.0 682 $915 $1.34 4d 8 1.24mi
10 Cragmor Village Rd Colorado Springs, CO 1.0–4.0 1.0–4.0 979 $2,011 $2.05 4d 1 1.28mi
3210 N Chestnut St Colorado Springs, CO 2.0 1.0 597 $1,233 $2.06 4d 8 1.32mi
2613 Concord St Apt 104 Colorado Springs, CO 2.0 1.0 725 $1,149 $1.58 4d 1 1.39mi
2602 N Cascade Ave Unit 2602-102 Colorado Springs, CO 1.0 1.0 691 $1,495 $2.16 25d 1 1.40mi
2602 N Cascade Ave Unit 2515-102 Colorado Springs, CO 1.0 1.0 691 $1,495 $2.16 4d 1 1.43mi

Listing history 17 events

  1. 2026-06-22
    days on market $35,000 Active 46 DOM
  2. 2026-06-18
    days on market $35,000 Active 43 DOM
  3. 2026-06-17
    days on market $35,000 Active 42 DOM
  4. 2026-06-16
    days on market $35,000 Active 41 DOM
  5. 2026-06-15
    days on market $35,000 Active 40 DOM
  6. 2026-06-14
    days on market $35,000 Active 38 DOM
  7. 2026-06-10
    days on market $35,000 Active 35 DOM
  8. 2026-06-09
    days on market $35,000 Active 34 DOM
  9. 2026-06-08
    days on market $35,000 Active 33 DOM
  10. 2026-06-07
    days on market $35,000 Active 32 DOM
  11. 2026-06-05
    days on market $35,000 Active 29 DOM
  12. 2026-06-03
    days on market $35,000 Active 28 DOM
  13. 2026-06-03
    days on market $35,000 Active 27 DOM
  14. 2026-06-02
    price $35,000 Active 26 DOM
  15. 2026-06-01
    days on market $39,000 Active 26 DOM
  16. 2026-05-31
    days on market $39,000 Active 25 DOM
  17. 2026-05-06
    listed $39,000 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 2/10 Low 7 d/yr ≥89°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$14,638
− Mortgage interest
−$1,961
− Property taxes
−$525
− Insurance
−$175
− Repairs & maintenance
−$1,171
− Management
−$1,171
− Depreciation
−$1,018
Taxable income
$8,617
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,068
After-tax cash flow
$6,593/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
Colorado Springs School District No. 11 In The County Of E
NCES district ID
0803060
Math proficiency
20% ▼ -8.00%
Reading proficiency
37% ▼ -4.00%
Median HH income
$47,884
Composite
24.69/100
National rank
#7613
State rank
#56 of 86 in CO

Livability — Colorado Springs

Score
78/100
State rank
#23
US rank
#2639

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Colorado Springs, CO
County
El Paso County · 689,348 people
City population
555,783
Metro
Colorado Springs, CO
Population (ZIP)
27,815
Household income
$74,402
Rent vs Own
44.1% rent · 55.9% own
Severe rent burden
1396.0

Population outlook (El Paso County) Hauer SSP2

Today (2025)
768,926 people
By 2030
815,739 · +6.1%
By 2040
903,489 · +17.5%
By 2050
981,204 · +27.6%
By 2075
1,155,542 · +50.3%
By 2100
1,202,070 · +56.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Hispanic / Latino 12% Two or more races 10% Black 3% Asian 2%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Italian 3% Lithuanian 3% Slovak 3%
Foreign-born
5% · Canada
Languages at home
93% English-only · Spanish 4% German/W. Germanic 1%

Political lean MEDSL · El Paso

2024 margin
Lean R (+9.8) · D 43.8% · R 53.5% · Other 2.7%
2008→2024 swing
+9.0pp toward D · 2008: -18.8pp · 2024: -9.8pp
All cycles
2024: R+9.8 2020: R+10.8 2016: R+22.6 2012: R+21.4 2008: R+18.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -544.07%
Current HPI
276.2139
Rent YoY
▲ 0.11%
Metro
Colorado Springs, CO
State GDP YoY
▲ 1.95%
F500 in state
14

Industry mix (Fortune 500 HQ in CO)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-06 Listed $39,000 PARMLS

Property tax history

+9.1%/yr

Latest (2021): $12 · +33.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…