2623 S Wadsworth Circle #12LakewoodCO80227
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
Investment property for sale in Lakewood at 2623 S Wadsworth Circle #12, Lakewood, CO, 80227 offers a 7.58% rental yield on a $540,000 purchase with $3,413/mo rent. Total monthly income registers $3,413/mo, and a $2,643/mo payment leaves $266/mo available for distribution. Annual cash flow reaches $3,192/yr on $177,660 to close, and return on cash invested stands at 21.86% in year one. Equity gained on principal adds $3,485/yr while 5% annual appreciation supports $149,192 over five years. Portfolio math shows five-year ROI at 112.76% and total cumulative return in cash at $200,330. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,413/mo property income against a $2,643/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1977
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80227, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,130 (100%) |
| Owner Occupied HU | 9,331 (57.8%) |
| Renter Occupied HU | 6,196 (38.4%) |
| Vacant Housing Units | 603 ( 3.7%) |
| Median Home Value | $630,852 |
| Average Home Value | $674,447 |
Housing Distribution
Address Breakdown
Residential
16,083
Single Family
8,936
Multi-Family
7,147
Businesses
878
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices