1229 Douglas DriveDenverCO80221
INVESTMENT ANALYSIS
Investment Verdict
Solid Income1229 Douglas Drive, Denver, CO, 80221 in Denver is a solid income-producing rental, 8.73% gross yield, $3,275/mo rent, $598/mo net cash flow on a $450,000 buy. DSCR 1.62 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $124,327 and $4,145/yr in principal reduction project a total cumulative return of $208,692.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.7% | 3.8% |
| Monthly Cash Flow | $598 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,275 |
| Total Monthly Debt Service | $2,498 |
| 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.
Single Family
Built in 1963
9,147 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80221, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,721 (100%) |
| Owner Occupied HU | 9,787 (62.3%) |
| Renter Occupied HU | 5,282 (33.6%) |
| Vacant Housing Units | 652 ( 4.1%) |
| Median Home Value | $568,768 |
| Average Home Value | $606,206 |
Housing Distribution
Address Breakdown
Residential
15,151
Single Family
12,760
Multi-Family
2,391
Businesses
1,097
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
Single Family
Built in 1963
9,147 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80221, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,721 (100%) |
| Owner Occupied HU | 9,787 (62.3%) |
| Renter Occupied HU | 5,282 (33.6%) |
| Vacant Housing Units | 652 ( 4.1%) |
| Median Home Value | $568,768 |
| Average Home Value | $606,206 |
Housing Distribution
Address Breakdown
Residential
15,151
Single Family
12,760
Multi-Family
2,391
Businesses
1,097
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Yicete Ayala • Brokers Guild Homes
Mls Name: REcolorado
Mls Provider:
Mls ID: #8648504
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)