2562 N Emerson StreetDenverCO80205
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 2562 N Emerson Street, Denver, CO, 80205 priced at $525,000 converts $4,081/mo rent into $953/mo cash flow after a $2,570/mo obligation. Total monthly income equals $4,081/mo, and annual cash flow totals $11,438/yr on $172,725 invested. Return on cash invested prints 26.68% in year one, and rental yield reads 9.33% against a $525,000 entry. Equity gained on principal adds $3,388/yr, while 5% annual appreciation compiles into $145,048 by year five. Five-year ROI reaches 138.85% and total cumulative return in cash sums $239,829. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,081/mo property income covering a $2,570/mo payment, not borrower’s personal income.
Townhouse
Built in 1904
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80205, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,517 (100%) |
| Owner Occupied HU | 6,034 (28.0%) |
| Renter Occupied HU | 12,625 (58.7%) |
| Vacant Housing Units | 2,858 (13.3%) |
| Median Home Value | $719,957 |
| Average Home Value | $830,242 |
Housing Distribution
Address Breakdown
Residential
19,862
Single Family
10,742
Multi-Family
9,120
Businesses
1,358
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jennifer Morrissette • HomeSmart
Mls Name: REcolorado
Mls Provider:
Mls ID: #9234644
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)