2868 W 22ND AvenueDenverCO80211
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 Denver at 2868 W 22ND Avenue, Denver, CO, 80211 offers a 8.8% rental yield on a $899,000 purchase with $6,589/mo rent. Total monthly income registers $6,589/mo, and a $4,400/mo payment leaves $1,323/mo available for distribution. Annual cash flow reaches $15,876/yr on $295,771 to close, and return on cash invested stands at 25.43% in year one. Equity gained on principal adds $5,801/yr while 5% annual appreciation supports $248,377 over five years. Portfolio math shows five-year ROI at 131.96% and total cumulative return in cash at $390,286. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,589/mo property income against a $4,400/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2015
2,322 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80211, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,196 (100%) |
| Owner Occupied HU | 8,738 (37.7%) |
| Renter Occupied HU | 12,264 (52.9%) |
| Vacant Housing Units | 2,194 ( 9.5%) |
| Median Home Value | $834,101 |
| Average Home Value | $923,954 |
Housing Distribution
Address Breakdown
Residential
20,722
Single Family
13,672
Multi-Family
7,050
Businesses
1,314
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kimberly Ryan • Cityscape Properties LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #1805705
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)