2054 S Upham WayLakewoodCO80227
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 Lakewood at 2054 S Upham Way, Lakewood, CO, 80227 listed at $565,000 pairs $3,714/mo rent with a $2,765/mo payment to leave $22/mo cash flow. Total monthly income runs $3,714/mo, and annual cash flow reaches $268/yr on $185,885 cash to close. Return on cash invested measures 20.2% in year one, and rental yield registers 7.89% at a $565,000 basis. Equity gained on principal adds $3,646/yr, and annual property appreciation at 5% supports $156,099 by year five. Five-year ROI tracks 104.87% and total cumulative return in cash totals $194,931. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,714/mo property income relative to a $2,765/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2022
1,873 sqft lot
$N/A/sqft
$171 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80227, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,130 (100%) |
| Owner Occupied HU | 9,331 (57.8%) |
| Renter Occupied HU | 6,196 (38.4%) |
| Vacant Housing Units | 603 ( 3.7%) |
| Median Home Value | $630,852 |
| Average Home Value | $674,447 |
Housing Distribution
Address Breakdown
Residential
16,083
Single Family
8,936
Multi-Family
7,147
Businesses
878
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Emily Breaker • Guide Real Estate
Mls Name: REcolorado
Mls Provider:
Mls ID: #4363137
Disclaimer: 2025 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. [Click here for more information](/mls-disclaimers/#17059)