10150 E Virginia Avenue Bldg 4 #104, Denver, CO, 80247 | $534/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
721 sft

9995 E Harvard Avenue Unit 246-P, Denver, CO, 80231

1 Bed
1 Bath
500 sft

8701 Huron Street Unit 10-210, Thornton, CO, 80260

1 Bed
1 Bath
558 sft

970 S Dawson Way Unit 2, Aurora, CO, 80012

Investment Property+ 2 more

2 Bed
2 Bath
1258 sft

1250 S Carson Way, Aurora, CO, 80012

Nearby investment properties with comparable prices

1 Bed
1 Bath
687 sft

1155 N Ash Street #804, Denver, CO, 80220

2 Bed
2 Bath
982 sft

14652 E 2nd Ave APT 202D, Aurora, CO, 80011

2 Bed
1 Bath
968 sft

1192 S Eagle Circle #B, Aurora, CO, 80012

1 Bed
1 Bath
738 sft

1840 S Pitkin Circle #B, Aurora, CO, 80017

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Denver at 10150 E Virginia Avenue Bldg 4 #104, Denver, CO, 80247 uses $76,212 cash to close to unlock $6,413/yr annual cash flow and $534/mo monthly cash flow. Total monthly income runs $1,874/mo, and a $1,125/mo payment keeps the spread at $534/mo. Purchase price stands at $229,900, and rental yield measures 9.78% with $1,874/mo rent. Return on cash invested shows 28.32% in year one, and 5% annual appreciation builds toward $63,517 over five years. Five-year ROI reaches 147.52% and total cumulative return in cash records $112,427. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,874/mo property income covering a $1,125/mo payment rather than investor’s personal income.

Condo

Built in 1980

N/A lot

$N/A/sqft

No HOA