3127 W 28th Avenue #2, Denver, CO, 80211 | $419/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Danford Plan, Village Cooperative of Erie (Active Adults 62+)

2 Bed
2 Bath
1306 sft

Danford Plan, Village Cooperative of Erie (Active Adults 62+), Lafayette, CO, 80026

3 Bed
1 Bath
842 sft

707 W 96th Avenue #5, Thornton, CO, 80260

1 Bed
1 Bath
719 sft

6625 E Arizona Avenue Unit F, Denver, CO, 80224

3 Bed
2 Bath
1230 sft

1316 Sable Boulevard, Aurora, CO, 80011

Nearby investment properties with comparable prices

3 Bed
2 Bath
1167 sft

8450 Decatur Street #98, Westminster, CO, 80031

Prescot-2 Plan, Village Cooperative of Erie (Active Adults 62+)

2 Bed
2 Bath
1253 sft

Prescot-2 Plan, Village Cooperative of Erie (Active Adults 62+), Lafayette, CO, 80026

2 Bed
2 Bath
1306 sft

Danford Plan, Village Cooperative of Erie (Active Adults 62+), Lafayette, CO, 80026

2 Bed
2 Bath
1200 sft

9315 E Center Avenue Unit 3d, Denver, CO, 80247

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Denver at 3127 W 28th Avenue #2, Denver, CO, 80211 generates $2,290/mo in rent and, after a $1,571/mo payment, leaves $419/mo in cash flow. Total monthly income is $2,290/mo, and annual cash flow is $5,033/yr on $106,412 invested. Return on cash invested sits at 24.64% in year one, and rental yield is 8.56% on a $321,000 entry. Equity gained on principal adds $2,071/yr, while 5% annual appreciation builds toward $88,686 over five years. Five-year ROI reaches 127.75% and total cumulative return in cash sums $135,941. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,290/mo property income rather than buyer’s personal income.

Condo

Built in 1896

6,377 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