1254 S Yosemite Way UNIT 99DenverCO80247
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 1254 S Yosemite Way UNIT 99, Denver, CO, 80247 in Denver: $2,611/mo in rent, $565/mo net, 10.61% gross yield, all on a $295,400 acquisition. The 1.97 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $81,614 in value, and $2,721/yr in principal paydown steadily builds equity. Projected total cumulative return: $149,334.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.6% | 3.8% |
| Monthly Cash Flow | $565 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,611 |
| Total Monthly Debt Service | $1,929 |
| DSCR Ratio | 1.35x |
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
1,176 sqft lot
$N/A/sqft
$325 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
1,176 sqft lot
$N/A/sqft
$325 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices