1777 Larimer Street #710DenverCO80202
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 1777 Larimer Street #710, Denver, CO, 80202 in Denver at $685,000 earns $5,664/mo in rent and nets $95/mo after the $3,080/mo payment, a 9.92% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $189,253 over five years. Ziffy Mortgage underwrites this on a 1.84 DSCR without U.S. credit history. With $6,309/yr in principal paydown, total projected return reaches $366,272.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.9% | 3.8% |
| Monthly Cash Flow | $95 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,664 |
| Total Monthly Debt Service | $3,720 |
| DSCR Ratio | 1.52x |
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 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
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 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