3080 Wilson Court #3DenverCO80205
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 3080 Wilson Court #3, Denver, CO, 80205 offers a 8.03% rental yield on a $283,844 purchase with $1,899/mo rent. Total monthly income registers $1,899/mo, and a $1,389/mo payment leaves $245/mo available for distribution. Annual cash flow reaches $2,941/yr on $94,094 to close, and return on cash invested stands at 23.03% in year one. Equity gained on principal adds $1,832/yr while 5% annual appreciation supports $78,421 over five years. Portfolio math shows five-year ROI at 119.16% and total cumulative return in cash at $112,120. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,899/mo property income against a $1,389/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2016
1,080 sqft 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