CashFlowRE
Sign in Sign up
6000 County Road 203 #37
C+ Composite 64.53
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.9/10.0
  • Condition / age +4.2/5.0
  • Schools +3.4/10.0
  • Livability +3.4/5.0
  • Rent growth +3.2/5.0
  • ARV discount +1.4/15.0
  • Appreciation +0.0/10.0

$134,000

6000 County Road 203 #37 · Durango, CO 81301
2 bd · 2.0 ba · 868 sqft · Manufactured · 37 Days on market
Built 2025 Good condition Est $118k · 14% over

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

Listing remarks MLS

If you are looking for an affordable home in Durango this is it! This home has 3 bedrooms, a huge eat in kitchen. 2 full Baths. Ceramic tile. Kitchen appliances. Fenced yard perfect for pets. Covered Porch. 2 storage sheds. Lot rent only $430.00 per month. Great Views of the Red Cliffs. Call today to see this lovely home. Located in Durango North Village Mobile Home Park.

Key facts

  • Light grey cabinets
  • Red cliff views
  • Lvp flooring

Tags

MOVE IN READYMATURE TREESRED CLIFF VIEWSDECKS ON FRONT AND BACKSIDELVP FLOORINGLIGHT GREY CABINETS

Property features AI

Exterior

  • Utilities: Electricity available; Natural gas available; Public water; Public sewer; High speed internet available; Cellular phone reception
  • Home design: Single wide mobile home; 1 story; Residential single family zoning; Entry foundation is skirted (not permanent)
  • Construction: Vinyl siding; Wood frame construction; Composition roof
  • Exterior features: Deck; Chain link fencing; Near golf course; Dirt road access; Has view

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Oven; Range; Refrigerator
  • Flooring: Partially carpeted; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Natural gas heating; Has heating
  • Interior features: Ceiling fan(s); Unfurnished
  • Laundry & utility: Washer hookup

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/2.0-bath manufactured listed at $134k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $542 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $134k).
  • Recommended offer: $130k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.1% 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 $926 of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 2.9% rent growth), your $38k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($130k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 10y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $46k; list at $134k implies a 192% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $129,980 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.39%
Cap rate
11.14%
Cash-on-cash
17.32%
DSCR
1.77
GRM
6.0

CMA / ARV

ARV (on-the-fly)
$118,048
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6000 County Road 203 #17 0.00mi 3/2.0 (+1) 960 (+11%) 16mo $115,000 $120 64
6000 County Road 203 #39 0.00mi 3/2.0 (+1) 990 (+14%) 15mo $135,000 $136 59

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
8.6%
Equity multiple
1.34×
Total profit
$12,697
Equity at exit
$19,980
10-year hold
IRR
17.8%
Equity multiple
2.47×
Total profit
$55,129
Equity at exit
$11,586

Cash invested: $37,520 (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
6.0×

Monthly cashflow live

Estimated rent
$1,858 medium interval (Pro) →
Mortgage (P&I)
$703
Tax est. 1.5%
$168 /mo · $2,010/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$390
Net cashflow
$542

Break-even live

Break-even rent $1,172
Max offer price $134,000
Occupancy floor 66%

Sensitivity live

Price -10% $634 -5% $588 +0% $542 +5% $495 +10% $449
Rent -10% $395 -5% $468 +0% $542 +5% $615 +10% $688
Rate -1.0pp $609 -0.5pp $576 base $542 +0.5pp $507 +1.0pp $472

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
$33,500
Closing costs
$4,020
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 25 events

  1. 2026-06-19
    days on market $134,000 Active 37 DOM
  2. 2026-06-18
    days on market $134,000 Active 36 DOM
  3. 2026-06-17
    days on market $134,000 Active 35 DOM
  4. 2026-06-16
    days on market $134,000 Active 34 DOM
  5. 2026-06-15
    days on market $134,000 Active 33 DOM
  6. 2026-06-14
    days on market $134,000 Active 31 DOM
  7. 2026-06-12
    days on market $134,000 Active 30 DOM
  8. 2026-06-09
    days on market $134,000 Active 27 DOM
  9. 2026-06-08
    days on market $134,000 Active 26 DOM
  10. 2026-06-07
    days on market $134,000 Active 25 DOM
  11. 2026-06-05
    days on market $134,000 Active 22 DOM
  12. 2026-06-03
    days on market $134,000 Active 21 DOM
  13. 2026-06-02
    days on market $134,000 Active 20 DOM
  14. 2026-06-01
    days on market $134,000 Active 19 DOM
  15. 2026-05-31
    days on market $134,000 Active 18 DOM
  16. 2026-05-30
    days on market $134,000 Active 17 DOM
  17. 2026-05-13
    listed $134,000 Active
  18. 2018-07-30
    historical
  19. 2018-03-26
    listed $52,000
  20. 2017-10-20
    soldstatus $45,900 375-char remark
    Show marketing remark (375 chars)

    If you are looking for an affordable home in Durango this is it! This home has 3 bedrooms, a huge eat in kitchen. 2 full Baths. Ceramic tile. Kitchen appliances. Fenced yard perfect for pets. Covered Porch. 2 storage sheds. Lot rent only $430.00 per month. Great Views of the Red Cliffs. Call today to see this lovely home. Located in Durango North Village Mobile Home Park.

  21. 2017-07-31
    listed $49,900 375-char remark
    Show marketing remark (375 chars)

    If you are looking for an affordable home in Durango this is it! This home has 3 bedrooms, a huge eat in kitchen. 2 full Baths. Ceramic tile. Kitchen appliances. Fenced yard perfect for pets. Covered Porch. 2 storage sheds. Lot rent only $430.00 per month. Great Views of the Red Cliffs. Call today to see this lovely home. Located in Durango North Village Mobile Home Park.

  22. 2017-01-01
    historical
  23. 2016-07-20
    listed $45,000
  24. 2016-04-29
    historical
  25. 2016-04-28
    listed $45,000

ⓘ 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 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 2/10 Low 9 d/yr ≥87°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 6 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
$22,293
− Mortgage interest
−$7,506
− Property taxes
−$2,010
− Insurance
−$670
− Repairs & maintenance
−$1,783
− Management
−$1,783
− Depreciation
−$3,898
Taxable income
$4,642
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,114
After-tax cash flow
$5,385/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.

Condition & rehab AI · 13 photos

Good 85/100 Cosmetic rehab

This newly-built mobile home is move-in ready with good condition and minimal repairs needed. It offers a good investment opportunity with potential for rental or resale value enhancement.

Value-add opportunities

  • Both Painting the exterior siding — Enhances curb appeal and value
  • Both Landscaping the front yard — Improves curb appeal and rental value
  • Resale Upgrading the kitchen appliances — Modernizes the kitchen and attracts buyers

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior siding — Enhances curb appeal and value
  • Both Landscaping the front yard — Improves curb appeal and rental value
  • Resale Upgrading the kitchen appliances — Modernizes the kitchen and attracts buyers

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

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

+197.8% since first listed
9 events — show timeline
  • 2026-05-13 Listed $134,000 cren
  • 2018-07-30 Listing Removed cren
  • 2018-03-26 Listed $52,000 cren
  • 2017-10-20 Sold (MLS) $45,900 cren
  • 2017-07-31 Listed $49,900 cren
  • 2017-01-01 Listing Removed cren
  • 2016-07-20 Listed $45,000 cren
  • 2016-04-29 Listing Removed cren
  • 2016-04-28 Listed $45,000 cren

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…