2202 S Grape StreetDenverCO80222
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 2202 S Grape Street, Denver, CO, 80222 generates $3,875/mo in rent and, after a $2,570/mo payment, leaves $815/mo in cash flow. Total monthly income is $3,875/mo, and annual cash flow is $9,780/yr on $172,725 invested. Return on cash invested sits at 25.72% in year one, and rental yield is 8.86% on a $525,000 entry. Equity gained on principal adds $3,388/yr, while 5% annual appreciation builds toward $145,048 over five years. Five-year ROI reaches 133.5% and total cumulative return in cash sums $230,589. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,875/mo property income rather than buyer’s personal income.
Single Family
Built in 1957
10,000 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80222, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,819 (100%) |
| Owner Occupied HU | 5,069 (42.9%) |
| Renter Occupied HU | 5,732 (48.5%) |
| Vacant Housing Units | 1,018 ( 8.6%) |
| Median Home Value | $670,086 |
| Average Home Value | $719,044 |
Housing Distribution
Address Breakdown
Residential
10,998
Single Family
6,607
Multi-Family
4,391
Businesses
1,744
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dave Edwards • Key Real Estate Group LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #1596068
Disclaimer: 2023 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](/info/mls-disclaimers/#17059)