2982 S Vrain StreetDenverCO80236
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 2982 S Vrain Street, Denver, CO, 80236 uses $179,305 cash to close to unlock $6,934/yr annual cash flow and $578/mo monthly cash flow. Total monthly income runs $3,769/mo, and a $2,668/mo payment keeps the spread at $578/mo. Purchase price stands at $545,000, and rental yield measures 8.3% with $3,769/mo rent. Return on cash invested shows 23.93% in year one, and 5% annual appreciation builds toward $150,573 over five years. Five-year ROI reaches 123.91% and total cumulative return in cash records $222,180. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,769/mo property income covering a $2,668/mo payment rather than investor’s personal income.
Single Family
Built in 1956
7,830 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80236, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,311 (100%) |
| Owner Occupied HU | 3,730 (59.1%) |
| Renter Occupied HU | 2,352 (37.3%) |
| Vacant Housing Units | 229 ( 3.6%) |
| Median Home Value | $566,078 |
| Average Home Value | $628,196 |
Housing Distribution
Address Breakdown
Residential
6,118
Single Family
4,530
Multi-Family
1,588
Businesses
221
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kyle Foster • Compass - Denver
Mls Name: REcolorado
Mls Provider:
Mls ID: #4342651
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)