13325 W 86th DriveArvadaCO80005
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayMarkets with strong demand fundamentals often produce low-yield, high-appreciation assets. 13325 W 86th Drive, Arvada, CO, 80005 in Arvada fits: $1,025,000, 4% gross yield, and a projected 5% annual appreciation rate adding $283,189 in value within five years. Rental yield 4%. The narrow rent-to-debt spread is the trade-off for market growth. Ziffy Mortgage's DSCR loan (0.74) finances non-U.S. buyers without personal income documentation; optimise coverage with a 30–35% down payment. $9,440/yr in principal paydown and $283,189 in appreciation project a total return of $200,599.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4% | 5.8% |
| Monthly Cash Flow | $(2,922) | $320 |
City averages based on Arvada market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,417 |
| Total Monthly Debt Service | $5,932 |
| DSCR Ratio | 0.58x |
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 2004
7,710 sqft lot
$N/A/sqft
$301 quarterly 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 2004
7,710 sqft lot
$N/A/sqft
$301 quarterly 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: Meg Bente • Windermere DTC
Mls Name: REcolorado
Mls Provider:
Mls ID: #4199299
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)