1254 S Yosemite Way UNIT 99, Denver, CO, 80247 | $564/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
903 sft

1049 S Walden Way #257, Aurora, CO, 80017

2 Bed
2 Bath
1336 sft

5741 W Asbury Place, Lakewood, CO, 80227

2 Bed
1 Bath
838 sft

1165 Krameria Street, Denver, CO, 80220

2 Bed
2 Bath
1200 sft

725 S Clinton Street Unit 7b, Denver, CO, 80247

Nearby investment properties with comparable prices

2 Bed
4 Bath
1494 sft

100 S Moline Street, Aurora, CO, 80012

1 Bed
1 Bath
768 sft

1616 S Broadway Unit 206, Denver, CO, 80210

2 Bed
1 Bath
885 sft

2225 Buchtel Boulevard #305, Denver, CO, 80210

2 Bed
2 Bath
945 sft

14141 E Jewell Avenue #103, Aurora, CO, 80012

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 1254 S Yosemite Way UNIT 99, Denver, CO, 80247 offers a 10.61% rental yield on a $295,400 purchase with $2,611/mo rent. Total monthly income registers $2,611/mo, and a $1,446/mo payment leaves $564/mo available for distribution. Annual cash flow reaches $6,771/yr on $97,925 to close, and return on cash invested stands at 26.82% in year one. Equity gained on principal adds $1,906/yr while 5% annual appreciation supports $81,614 over five years. Portfolio math shows five-year ROI at 140.92% and total cumulative return in cash at $137,996. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,611/mo property income against a $1,446/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 1976

1,176 sqft lot

$N/A/sqft

$325 monthly HOA