$487,000
●
House -
Off Market
100 Dercum Sq #8337
Dillon, CO 80435
Studio
1 Bath
545 Ft²
$522,143
RealtyHop Estimate
4.64%
Since Nov 1, 2022
National-US
Primary Model
About This Property
Keystone resort convenience at it's finest. This studio condominium
is comparable in size to most one-bedroom units and features a rare
full kitchen. Sellers recently upgraded all flooring and furniture
making this one of River Run's finest rental properties. Buffalo
Lodge includes all of the amenities of a resort including ski
lockers, underground parking, pool/hot tub, game room and more.
River Run Gondola is just steps away. Make sure to look at the
virtual tour and rental projections.
Unit Size
545 Ft²
Days on Market
49 days
Land Size
-
Price per sqft
$916
Property Type
House
Property Taxes
$107
HOA Dues
$473
Year Built
-
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 12 months ago (REcolorado MLS #9218983)
Price History
Property Highlights
Parking Available
Garage
Elevator
Fireplace
Parking Details
Has Garage
Garage Spaces: 1
Interior Details
Full Bathrooms: 1
Laundry Features: Common Area
Has Fireplace
Fireplace Features: Gas
Exterior Details
Has Property Attached
Square Footage: 545
Square Footage Source: $0
Property Condition: Not New, Previously Owned
Architectural Style: Ranch
Year Built: 1997
Building Area Total: 545
Levels: One
Construction Materials: Other
Lot Size Units: Square Feet
Water Source: Other
Financial Details
Tax Annual Amount: $1,286
Utilities Details
Heating Type: Radiant
Sewer : Other, Community
Location Details
HOA/Condo/Coop Fee Includes: Trash, Snow Removal, Maintenance Structure, Cable TV, Electricity, Water/Sewer, Heat
HOA Fee: $419
HOA Fee Frequency: Monthly
Condo/Coop Fee: $650
Condo/Coop Fee Frequency: Annually
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
06/30/2026
|
1 Bed
|
1 Bath
|
531 ft²
|
$639,900
1 Bed
1 Bath
531 ft²
|
-
-
|
Ellis Fowler
Fx3 Realty Group
| |
|
02/20/2026
|
3 Bed
|
1 Bath
|
1638 ft²
|
$1,975,000
3 Bed
1 Bath
1638 ft²
|
$1,900,000
-3.80%
08/13/2026
|
Vivian DePaola
Corcoran Perry & Co.
| |
|
07/11/2025
|
2 Bed
|
2 Bath
|
923 ft²
|
$910,000
2 Bed
2 Bath
923 ft²
|
$899,000
-1.21%
09/04/2025
|
Megan Hunzeker
LIV Sotheby's I.R.
| |
|
02/04/2025
|
1 Bed
|
1 Bath
|
580 ft²
|
$599,000
1 Bed
1 Bath
580 ft²
|
$599,000
07/14/2025
|
Jack Carpenter
Slifer Smith & Frampton - Summit County
| |
|
09/05/2024
|
1 Bed
|
1 Bath
|
531 ft²
|
$582,000
1 Bed
1 Bath
531 ft²
|
$580,000
-0.34%
08/07/2025
|
Jonathon Sakalas
PMG Realty
| |
|
08/27/2024
|
1 Bed
|
1 Bath
|
565 ft²
|
$570,000
1 Bed
1 Bath
565 ft²
|
$585,000
+2.63%
11/08/2024
|
Mark Greer
Cornerstone Real Estate Rocky Mountains
| |
|
08/23/2024
|
2 Bed
|
2 Bath
|
900 ft²
|
$835,000
2 Bed
2 Bath
900 ft²
|
$810,000
-2.99%
12/04/2024
|
Darryl Nolz
Slifer Smith & Frampton - Summit County
| |
|
08/23/2024
|
2 Bed
|
2 Bath
|
900 ft²
|
$875,000
2 Bed
2 Bath
900 ft²
|
$810,000
-7.43%
12/04/2024
|
Darryl Nolz
Slifer Smith & Frampton - Summit County
| |
|
07/23/2024
|
1 Bed
|
1 Bath
|
516 ft²
|
$600,000
1 Bed
1 Bath
516 ft²
|
$602,000
+0.33%
10/18/2024
|
Matthew Dayton
Cornerstone Real Estate Co.
| |
|
07/05/2024
|
1 Bed
|
1 Bath
|
518 ft²
|
$600,000
1 Bed
1 Bath
518 ft²
|
$575,000
-4.17%
11/11/2024
|
Barbara Rankin
Cornerstone Real Estate Rocky Mountains
| |
|
06/07/2024
|
2 Bed
|
2 Bath
|
923 ft²
|
$969,000
2 Bed
2 Bath
923 ft²
|
-
-
|
Megan Hunzeker
LIV Sotheby's I.R.
| |
|
02/27/2024
|
1 Bed
|
1 Bath
|
512 ft²
|
$615,000
1 Bed
1 Bath
512 ft²
|
$608,000
-1.14%
05/15/2024
|
Anna Savier
LIV Sotheby's International Realty
| |
|
01/27/2024
|
1 Bed
|
1 Bath
|
565 ft²
|
$629,900
1 Bed
1 Bath
565 ft²
|
-
-
|
Craig Walsh
Slifer Smith & Frampton R.E.
| |
|
01/20/2024
|
1 Bed
|
1 Bath
|
565 ft²
|
$605,000
1 Bed
1 Bath
565 ft²
|
$590,000
-2.48%
06/26/2024
|
Ryan Walsh
Slifer Smith & Frampton - Summit County
| |
|
12/05/2023
|
2 Bed
|
2 Bath
|
923 ft²
|
$1,100,000
2 Bed
2 Bath
923 ft²
|
-
-
|
Megan Hunzeker
LIV Sotheby's I.R.
| |
|
06/29/2023
|
Loft
|
-
|
-
|
$30
Loft
-
|
-
-
|
Larry M. Hutton
Liv Sotheby's I.R.
| |
|
05/10/2023
|
1 Bed
|
1 Bath
|
528 ft²
|
$640,000
1 Bed
1 Bath
528 ft²
|
$602,000
-5.94%
09/21/2023
|
Denice Niethammer
The Resource Group, LLC
| |
|
03/22/2023
|
1 Bed
|
1 Bath
|
565 ft²
|
$635,000
1 Bed
1 Bath
565 ft²
|
$620,000
-2.36%
04/13/2023
|
Marco Del Zotto
LIV SOTHEBY'S I.R.
| |
|
12/11/2022
|
1 Bed
|
1 Bath
|
565 ft²
|
$615,000
1 Bed
1 Bath
565 ft²
|
$605,000
-1.63%
03/27/2023
|
Ryan Walsh
Slifer Smith & Frampton - Summit County
| |
|
07/28/2022
|
1 Bed
|
1 Bath
|
580 ft²
|
$540,000
1 Bed
1 Bath
580 ft²
|
$550,000
+1.85%
09/07/2022
|
Tracy Schwartz
Slifer Smith & Frampton R.E.
| |
|
07/02/2022
|
1 Bed
|
1 Bath
|
565 ft²
|
$610,000
1 Bed
1 Bath
565 ft²
|
$582,000
-4.59%
08/05/2022
|
Cody Thomas
Paffrath & Thomas R.E.S.C
| |
|
06/22/2022
|
Studio
|
1 Bath
|
545 ft²
|
$499,000
Studio
1 Bath
545 ft²
|
$487,000
-2.40%
10/03/2022
|
Tucker Zimmerman
Slifer Smith & Frampton - Summit County
| |
|
04/15/2022
|
2 Bed
|
2 Bath
|
1125 ft²
|
$1,175,000
2 Bed
2 Bath
1125 ft²
|
-
-
|
Kevin Broadrick
Paffrath & Thomas Real Estate
| |
|
02/03/2022
|
1 Bed
|
1 Bath
|
521 ft²
|
$590,000
1 Bed
1 Bath
521 ft²
|
$575,000
-2.54%
03/01/2022
|
Marty Frank
Christie's International Real Estate Colorado- Summit Colorado
| |
|
01/29/2022
|
1 Bed
|
1 Bath
|
565 ft²
|
$569,000
1 Bed
1 Bath
565 ft²
|
-
-
|
Meredith Amon
LIV SOTHEBY'S I.R.
| |
|
11/19/2020
|
1 Bed
|
1 Bath
|
576 ft²
|
$399,000
1 Bed
1 Bath
576 ft²
|
$394,000
-1.25%
12/11/2020
|
Jessica Noonan
Olde Towne Golden Realty LLC
| |
|
09/22/2020
|
1 Bed
|
1 Bath
|
565 ft²
|
$405,000
1 Bed
1 Bath
565 ft²
|
$405,000
11/12/2020
|
Caroline Bellace
| |
|
08/26/2020
|
Studio
|
1 Bath
|
535 ft²
|
$359,500
Studio
1 Bath
535 ft²
|
$354,500
-1.39%
10/21/2020
|
Carol Gutter
| |
|
05/28/2020
|
1 Bed
|
1 Bath
|
565 ft²
|
$398,000
1 Bed
1 Bath
565 ft²
|
-
-
|
-
| |
|
04/02/2020
|
1 Bed
|
1 Bath
|
640 ft²
|
$410,000
1 Bed
1 Bath
640 ft²
|
$410,000
10/15/2020
|
Amy Smits
| |
|
10/15/2019
|
1 Bed
|
1 Bath
|
565 ft²
|
$398,000
1 Bed
1 Bath
565 ft²
|
$390,000
-2.01%
09/15/2020
|
Doyle Richmond
LIV Sothebys International Realty- Breckenridge
| |
|
06/14/2019
|
2 Bed
|
2 Bath
|
1055 ft²
|
$649,000
2 Bed
2 Bath
1055 ft²
|
$629,500
-3.00%
09/30/2019
|
Ned Walley
| |
|
06/12/2019
|
2 Bed
|
2 Bath
|
835 ft²
|
$569,000
2 Bed
2 Bath
835 ft²
|
$525,000
-7.73%
10/11/2019
|
Heather Wood
Cornerstone Real Estate Co.
| |
|
04/23/2019
|
1 Bed
|
1 Bath
|
565 ft²
|
$419,000
1 Bed
1 Bath
565 ft²
|
$374,000
-10.74%
11/27/2019
|
Julie Vihstadt-McCallum
| |
|
09/29/2018
|
1 Bed
|
1 Bath
|
518 ft²
|
-
1 Bed
1 Bath
518 ft²
|
-
-
|
-
|
Building Info
About Keystone
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Tucker Zimmerman, Coldwell Banker Mountain Properties
Last Updated: 12 months ago
Data Source: REcolorado MLS, MLS# 9218983
© 2026 REcolorado® All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado®. The listing broker’s offer of compensation is made only to participants of the MLS where the listing is filed.
Last Updated: 12 months ago
Data Source: REcolorado MLS, MLS# 9218983
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017