10311 E Evans Avenue #133DenverCO80247
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 10311 E Evans Avenue #133, Denver, CO, 80247 in Denver hard to pass up. The 10.94% gross yield on a $360,000 purchase results in $3,283/mo in rent and $635/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.03). Annual cash flow of $7,622, five-year appreciation of $99,461, and $3,316/yr in equity build-up combine for a projected total cumulative return of $179,175.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 3.8% |
| Monthly Cash Flow | $635 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,283 |
| Total Monthly Debt Service | $2,505 |
| DSCR Ratio | 1.31x |
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 1975
1,612 sqft lot
$N/A/sqft
$550 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 1975
1,612 sqft lot
$N/A/sqft
$550 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lorrie Dinner • Your Castle Realty LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #9551532
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)