3300 W 2nd AvenueDenverCO80219
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Denver rental at 3300 W 2nd Avenue, Denver, CO, 80219 sits in the solid-income band: 9.91% gross yield, $3,996/mo rent, $1,175/mo net after the $2,176/mo debt service, DSCR 1.84. Entry price of $484,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $133,720 and $4,458/yr in principal reduction bring total cumulative return to $258,461.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.9% | 3.8% |
| Monthly Cash Flow | $1,175 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,996 |
| Total Monthly Debt Service | $2,628 |
| DSCR Ratio | 1.52x |
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 1909
6,250 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80219, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,403 (100%) |
| Owner Occupied HU | 10,923 (53.5%) |
| Renter Occupied HU | 8,902 (43.6%) |
| Vacant Housing Units | 578 ( 2.8%) |
| Median Home Value | $471,391 |
| Average Home Value | $568,714 |
Housing Distribution
Address Breakdown
Residential
20,496
Single Family
18,292
Multi-Family
2,204
Businesses
1,079
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 1909
6,250 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80219, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,403 (100%) |
| Owner Occupied HU | 10,923 (53.5%) |
| Renter Occupied HU | 8,902 (43.6%) |
| Vacant Housing Units | 578 ( 2.8%) |
| Median Home Value | $471,391 |
| Average Home Value | $568,714 |
Housing Distribution
Address Breakdown
Residential
20,496
Single Family
18,292
Multi-Family
2,204
Businesses
1,079
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices