217 Irving StreetDenverCO80219
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 217 Irving Street, Denver, CO, 80219 in Denver. Priced at $307,500, it generates $3,438/mo in gross rent and $1,592/mo in net monthly cash flow, a 13.42% yield that comfortably supports the 2.49 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $19,106. Five-year appreciation: $84,957. Equity from principal paydown: $2,832/yr. Total projected cumulative return: $218,827.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13.4% | 3.8% |
| Monthly Cash Flow | $1,592 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,438 |
| Total Monthly Debt Service | $1,724 |
| DSCR Ratio | 1.99x |
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 1939
6,250 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80219, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,403 (100%) |
| Owner Occupied HU | 10,923 (53.5%) |
| Renter Occupied HU | 8,902 (43.6%) |
| Vacant Housing Units | 578 ( 2.8%) |
| Median Home Value | $471,391 |
| Average Home Value | $568,714 |
Housing Distribution
Address Breakdown
Residential
20,496
Single Family
18,292
Multi-Family
2,204
Businesses
1,079
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 1939
6,250 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80219, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,403 (100%) |
| Owner Occupied HU | 10,923 (53.5%) |
| Renter Occupied HU | 8,902 (43.6%) |
| Vacant Housing Units | 578 ( 2.8%) |
| Median Home Value | $471,391 |
| Average Home Value | $568,714 |
Housing Distribution
Address Breakdown
Residential
20,496
Single Family
18,292
Multi-Family
2,204
Businesses
1,079
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Miguel Gonzalez • You 1st Realty - Unity
Mls Name: REcolorado
Mls Provider:
Mls ID: #6686660
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)