10150 E Virginia Avenue #17-206DenverCO80247
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 10150 E Virginia Avenue #17-206, Denver, CO, 80247 in Denver at $179,897 earns $1,498/mo in rent and nets $194/mo after the $809/mo payment, a 9.99% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $49,702 over five years. Ziffy Mortgage underwrites this on a 1.85 DSCR without U.S. credit history. With $1,657/yr in principal paydown, total projected return reaches $81,609.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10% | 3.8% |
| Monthly Cash Flow | $194 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,498 |
| Total Monthly Debt Service | $1,232 |
| 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.
Condo
Built in 1980
N/A lot
$N/A/sqft
$255 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
$255 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Wisdom Real Estate • Wisdom Real Estate
Mls Name: REcolorado
Mls Provider:
Mls ID: #7109537
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)