10001 E Evans Avenue #59DDenverCO80247
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 10001 E Evans Avenue #59D, Denver, CO, 80247 in Denver. At $285,000 it earns $2,272/mo in rent and distributes $290/mo to the owner after the $1,282/mo payment, a consistent 9.56% yield. DSCR 1.77 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $78,740 in value; $2,625/yr in principal paydown compounds ownership stake. Total projected return: $127,655.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 3.8% |
| Monthly Cash Flow | $290 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,272 |
| Total Monthly Debt Service | $1,869 |
| DSCR Ratio | 1.22x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 1974
915 sqft lot
$N/A/sqft
$321 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Townhouse
Built in 1974
915 sqft lot
$N/A/sqft
$321 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Erika Staggs • Key Team Real Estate Corp.
Mls Name: REcolorado
Mls Provider:
Mls ID: #3127081
Disclaimer: 2025 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. [Click here for more information](/mls-disclaimers/#17059)