1152 S Yosemite Way #29DenverCO80247
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowNot flashy, but dependably profitable, 1152 S Yosemite Way #29, Denver, CO, 80247 in Denver is listed at $360,000 and delivers $3,026/mo in rent and $358/mo in net monthly cash flow. The 10.09% yield and 1.87 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $99,461 over five years, and $3,316/yr in principal reduction supplements cash return. Total projected cumulative return: $161,439.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 3.8% |
| Monthly Cash Flow | $358 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,026 |
| Total Monthly Debt Service | $2,526 |
| DSCR Ratio | 1.20x |
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 1976
N/A lot
$N/A/sqft
$560 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 1976
N/A lot
$N/A/sqft
$560 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Courtney Goree • PAK Home Realty
Mls Name: REcolorado
Mls Provider:
Mls ID: #4419412
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)