1312 Stuart StreetDenverCO80204
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
Investment Highlights
Rental property for sale in Denver at 1312 Stuart Street, Denver, CO, 80204 offers $5,068/mo rent that, after a $3,720/mo payment, leaves $639/mo cash flow. Total monthly income is $5,068/mo, and annual cash flow is $7,664/yr on $250,040 cash. Return on cash invested measures 23.13% in year one, and rental yield stands at 8% at a $760,000 entry. Equity gained on principal adds $4,904/yr while 5% annual appreciation compounds into $209,974 by year five. Five-year ROI records 119.58% and total cumulative return in cash reaches $298,993. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,068/mo property income versus a $3,720/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2018
1,038 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80204, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,934 (100%) |
| Owner Occupied HU | 5,694 (24.8%) |
| Renter Occupied HU | 12,927 (56.4%) |
| Vacant Housing Units | 4,313 (18.8%) |
| Median Home Value | $660,324 |
| Average Home Value | $752,711 |
Housing Distribution
Address Breakdown
Residential
19,213
Single Family
9,012
Multi-Family
10,201
Businesses
1,806
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kimberly Peters • KELLER WILLIAMS AVENUES REALTY
Mls Name: REcolorado
Mls Provider:
Mls ID: #5740790
Disclaimer: 2023 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](/info/mls-disclaimers/#17059)