22079 Day Star DriveParkerCO80138
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderReliable, bankable, and well-priced, 22079 Day Star Drive, Parker, CO, 80138 in Parker delivers $3,905/mo in gross rent and $302/mo in net monthly income at a $600,000 entry. The 7.81% yield and 1.45 DSCR make it a clean candidate for Ziffy Mortgage's DSCR loan; no W-2s or U.S. credit history required. With 5% annual appreciation projecting $165,769 over five years and $5,526/yr in equity from loan paydown, total projected return is $252,836.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.8% | 3.2% |
| Monthly Cash Flow | $302 | $1,200 |
City averages based on Parker market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,905 |
| Total Monthly Debt Service | $3,258 |
| DSCR Ratio | 1.20x |
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 1999
6,882 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80138, Parker, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,214 (100%) |
| Owner Occupied HU | 10,065 (76.2%) |
| Renter Occupied HU | 2,813 (21.3%) |
| Vacant Housing Units | 336 ( 2.5%) |
| Median Home Value | $690,246 |
| Average Home Value | $757,861 |
Housing Distribution
Address Breakdown
Residential
12,959
Single Family
10,709
Multi-Family
2,250
Businesses
387
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 1999
6,882 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80138, Parker, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,214 (100%) |
| Owner Occupied HU | 10,065 (76.2%) |
| Renter Occupied HU | 2,813 (21.3%) |
| Vacant Housing Units | 336 ( 2.5%) |
| Median Home Value | $690,246 |
| Average Home Value | $757,861 |
Housing Distribution
Address Breakdown
Residential
12,959
Single Family
10,709
Multi-Family
2,250
Businesses
387
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices