21535 E 39th AveDenverCO80249
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
Rental property for sale in Denver at 21535 E 39th Ave, Denver, CO, 80249 generates $2,941/mo in rent and, after a $2,322/mo payment, leaves $32/mo in cash flow. Total monthly income is $2,941/mo, and annual cash flow is $381/yr on $157,297 invested. Return on cash invested sits at 20.15% in year one, and rental yield is 7.44% on a $474,500 entry. Equity gained on principal adds $3,062/yr, while 5% annual appreciation builds toward $131,096 over five years. Five-year ROI reaches 104.06% and total cumulative return in cash sums $163,686. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,941/mo property income rather than buyer’s personal income.
Single Family
Built in 2000
4,655 sqft lot
$N/A/sqft
$144 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80249, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,807 (100%) |
| Owner Occupied HU | 8,905 (56.3%) |
| Renter Occupied HU | 5,009 (31.7%) |
| Vacant Housing Units | 1,893 (12.0%) |
| Median Home Value | $499,820 |
| Average Home Value | $535,974 |
Housing Distribution
Address Breakdown
Residential
14,413
Single Family
10,557
Multi-Family
3,856
Businesses
338
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices