1777 Larimer St APT 1203DenverCO80202
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 Denver at 1777 Larimer St APT 1203, Denver, CO, 80202 uses $126,600 cash to close to unlock $4,266/yr annual cash flow and $355/mo monthly cash flow. Total monthly income runs $2,593/mo, and a $1,869/mo payment keeps the spread at $355/mo. Purchase price stands at $381,900, and rental yield measures 8.15% with $2,593/mo rent. Return on cash invested shows 23.28% in year one, and 5% annual appreciation builds toward $105,512 over five years. Five-year ROI reaches 120.5% and total cumulative return in cash records $152,553. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,593/mo property income covering a $1,869/mo payment rather than investor’s personal income.
Apartment
Built in 1981
N/A 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