1401 W 85th Avenue #D103Federal HeightsCO80260
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
Investment property for sale in Federal Heights at 1401 W 85th Avenue #D103, Federal Heights, CO, 80260 listed at $263,500 pairs $2,040/mo rent with a $1,290/mo payment to leave $504/mo cash flow. Total monthly income runs $2,040/mo, and annual cash flow reaches $6,049/yr on $87,350 cash to close. Return on cash invested measures 26.83% in year one, and rental yield registers 9.29% at a $263,500 basis. Equity gained on principal adds $1,700/yr, and annual property appreciation at 5% supports $72,800 by year five. Five-year ROI tracks 139.55% and total cumulative return in cash totals $121,896. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,040/mo property income relative to a $1,290/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 2005
2,178 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80260, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,693 (100%) |
| Owner Occupied HU | 7,366 (58.0%) |
| Renter Occupied HU | 4,766 (37.5%) |
| Vacant Housing Units | 561 ( 4.4%) |
| Median Home Value | $221,519 |
| Average Home Value | $287,933 |
Housing Distribution
Address Breakdown
Residential
12,966
Single Family
6,702
Multi-Family
6,264
Businesses
486
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Andy Young • Andy Young Realty
Mls Name: REcolorado
Mls ID: #4806857