3031 S University BoulevardDenverCO80210
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe 7.12% yield at 3031 S University Boulevard, Denver, CO, 80210 in Denver is solid, but the $2,248/mo payment compresses net cash flow to $53/mo at $500,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $138,141 by year five, and $4,605/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.32) without U.S. income documentation. Total projected return: $192,279.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.1% | 3.8% |
| Monthly Cash Flow | $53 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,967 |
| Total Monthly Debt Service | $2,715 |
| DSCR Ratio | 1.09x |
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 1967
6,100 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80210, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,003 (100%) |
| Owner Occupied HU | 8,844 (49.1%) |
| Renter Occupied HU | 7,799 (43.3%) |
| Vacant Housing Units | 1,360 ( 7.6%) |
| Median Home Value | $955,377 |
| Average Home Value | $1,101,214 |
Housing Distribution
Address Breakdown
Residential
18,152
Single Family
13,382
Multi-Family
4,770
Businesses
1,036
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 1967
6,100 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80210, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,003 (100%) |
| Owner Occupied HU | 8,844 (49.1%) |
| Renter Occupied HU | 7,799 (43.3%) |
| Vacant Housing Units | 1,360 ( 7.6%) |
| Median Home Value | $955,377 |
| Average Home Value | $1,101,214 |
Housing Distribution
Address Breakdown
Residential
18,152
Single Family
13,382
Multi-Family
4,770
Businesses
1,036
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices