135 N Osceola StreetDenverCO80219
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 135 N Osceola Street, Denver, CO, 80219 priced at $300,000 pairs $2,995/mo rent with $1,247/mo cash flow after a $1,468/mo payment. Total monthly income equals $2,995/mo, and annual cash flow comes to $14,964/yr on $99,450 invested. Return on cash invested is 34.96% in year one, and rental yield stands at 11.98% on a $300,000 basis. Equity gained on principal adds $1,936/yr, and 5% annual appreciation accumulates to $82,884 by year five. Five-year ROI measures 183.05% and total cumulative return in cash reaches $182,040. For financing, Ziffy Mortgage’s DSCR program evaluates $2,995/mo property income against a $1,468/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1900
6,250 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80219, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,403 (100%) |
| Owner Occupied HU | 10,923 (53.5%) |
| Renter Occupied HU | 8,902 (43.6%) |
| Vacant Housing Units | 578 ( 2.8%) |
| Median Home Value | $471,391 |
| Average Home Value | $568,714 |
Housing Distribution
Address Breakdown
Residential
20,496
Single Family
18,292
Multi-Family
2,204
Businesses
1,079
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices