13627 W 87th TerraceArvadaCO80005
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayGlobal investors willing to prioritise equity over near-term yield will find 13627 W 87th Terrace, Arvada, CO, 80005 in Arvada worth study. Rental yield 5.41%. The 5.41% gross yield is below cash-flow benchmarks at $1,245,000, but 5% annual appreciation, adding $343,971 over five years, frames this as a capital growth position. Rent of $5,610/mo partially offsets the $5,598/mo payment. Ziffy Mortgage finances appreciation-play properties (1.00 DSCR) for non-U.S. residents without domestic income documentation; a 30–35% down payment maximises coverage. Total projected return: $352,773.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.4% | 5.8% |
| Monthly Cash Flow | $(1,837) | $320 |
City averages based on Arvada market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,610 |
| Total Monthly Debt Service | $6,952 |
| DSCR Ratio | 0.81x |
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 2009
0.32 Acres lot
$N/A/sqft
$45 monthly 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 2009
0.32 Acres lot
$N/A/sqft
$45 monthly 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