10150 E Virginia Avenue #13-204DenverCO80247
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 9.96% yield at 10150 E Virginia Avenue #13-204, Denver, CO, 80247 in Denver is solid, but the $1,014/mo payment compresses net cash flow to $189/mo at $225,495. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $62,300 by year five, and $2,077/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.85) without U.S. income documentation. Total projected return: $98,911.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10% | 3.8% |
| Monthly Cash Flow | $189 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,871 |
| Total Monthly Debt Service | $1,592 |
| DSCR Ratio | 1.17x |
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.
Condo
Built in 1980
N/A lot
$N/A/sqft
$368 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
Condo
Built in 1980
N/A lot
$N/A/sqft
$368 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Craig Hoover • MB Bellissimo Homes
Mls Name: REcolorado
Mls Provider:
Mls ID: #2229288
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)