1824 S Logan StreetDenverCO80210
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who treat current yield as secondary to long-run equity growth will find 1824 S Logan Street, Denver, CO, 80210 in Denver worth modelling. At $949,000 with a 7.17% gross yield, the $5,666/mo rent leaves $136/mo after the $4,267/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.33 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $262,191 by year five; $8,740/yr in principal reduction adds further equity. Total projected return: $367,115.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.2% | 3.8% |
| Monthly Cash Flow | $136 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,666 |
| Total Monthly Debt Service | $5,153 |
| DSCR Ratio | 1.10x |
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.
Single Family
Built in 1890
9,370 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80210, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,003 (100%) |
| Owner Occupied HU | 8,844 (49.1%) |
| Renter Occupied HU | 7,799 (43.3%) |
| Vacant Housing Units | 1,360 ( 7.6%) |
| Median Home Value | $955,377 |
| Average Home Value | $1,101,214 |
Housing Distribution
Address Breakdown
Residential
18,152
Single Family
13,382
Multi-Family
4,770
Businesses
1,036
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 1890
9,370 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80210, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,003 (100%) |
| Owner Occupied HU | 8,844 (49.1%) |
| Renter Occupied HU | 7,799 (43.3%) |
| Vacant Housing Units | 1,360 ( 7.6%) |
| Median Home Value | $955,377 |
| Average Home Value | $1,101,214 |
Housing Distribution
Address Breakdown
Residential
18,152
Single Family
13,382
Multi-Family
4,770
Businesses
1,036
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices