1475 Delgany St UNIT 307DenverCO80202
INVESTMENT ANALYSIS
Investment Verdict
Solid Income1475 Delgany St UNIT 307, Denver, CO, 80202 in Denver is a solid income-producing rental, 8.82% gross yield, $2,624/mo rent, $544/mo net cash flow on a $357,000 buy. DSCR 1.63 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $98,633 and $3,288/yr in principal reduction project a total cumulative return of $169,801.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 3.8% |
| Monthly Cash Flow | $544 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,624 |
| Total Monthly Debt Service | $1,938 |
| DSCR Ratio | 1.35x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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.
Condo
Built in 2005
165 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80202, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,689 (100%) |
| Owner Occupied HU | 2,637 (18.0%) |
| Renter Occupied HU | 9,784 (66.6%) |
| Vacant Housing Units | 2,268 (15.4%) |
| Median Home Value | $939,050 |
| Average Home Value | $1,004,690 |
Housing Distribution
Address Breakdown
Residential
14,789
Single Family
71
Multi-Family
14,718
Businesses
2,959
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
Condo
Built in 2005
165 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80202, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,689 (100%) |
| Owner Occupied HU | 2,637 (18.0%) |
| Renter Occupied HU | 9,784 (66.6%) |
| Vacant Housing Units | 2,268 (15.4%) |
| Median Home Value | $939,050 |
| Average Home Value | $1,004,690 |
Housing Distribution
Address Breakdown
Residential
14,789
Single Family
71
Multi-Family
14,718
Businesses
2,959
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices