2174-2176 S Sherman StreetDenverCO80210
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 2174-2176 S Sherman Street, Denver, CO, 80210 in Denver: $5,560/mo in rent, $723/mo in net income, 8.04% gross yield, 1.49 DSCR, all at $829,900. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $229,286 in appreciation and $7,643/yr in principal paydown projects total cumulative return of $359,937.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 3.8% |
| Monthly Cash Flow | $723 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,560 |
| Total Monthly Debt Service | $4,506 |
| DSCR Ratio | 1.23x |
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.
Multi Family
Built in 1962
6,500 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
Multi Family
Built in 1962
6,500 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