12941 W 75th AvenueArvadaCO80005
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 12941 W 75th Avenue, Arvada, CO, 80005 in Arvada the bet is firmly on appreciation. Rental yield 4.77%. The 4.77% gross yield on a $935,000 price is below income-first thresholds, but 5%/yr value growth projects $258,323 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (0.88) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread. Total projected cumulative return: $240,154.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.8% | 5.8% |
| Monthly Cash Flow | $(1,757) | $320 |
City averages based on Arvada market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,718 |
| Total Monthly Debt Service | $5,103 |
| DSCR Ratio | 0.73x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1975
1.01 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80005, Arvada, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,214 (100%) |
| Owner Occupied HU | 9,332 (83.2%) |
| Renter Occupied HU | 1,598 (14.3%) |
| Vacant Housing Units | 284 ( 2.5%) |
| Median Home Value | $681,073 |
| Average Home Value | $714,886 |
Housing Distribution
Address Breakdown
Residential
11,278
Single Family
10,765
Multi-Family
513
Businesses
182
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 1975
1.01 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80005, Arvada, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,214 (100%) |
| Owner Occupied HU | 9,332 (83.2%) |
| Renter Occupied HU | 1,598 (14.3%) |
| Vacant Housing Units | 284 ( 2.5%) |
| Median Home Value | $681,073 |
| Average Home Value | $714,886 |
Housing Distribution
Address Breakdown
Residential
11,278
Single Family
10,765
Multi-Family
513
Businesses
182
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alex Emrick • MODUS Real Estate
Mls Name: REcolorado
Mls Provider:
Mls ID: #2390412
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)