3350 S Eliot StreetEnglewoodCO80110
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 3350 S Eliot Street, Englewood, CO, 80110 in Englewood: $2,593/mo in rent, $1,162/mo net, 13.53% gross yield, all on a $230,000 acquisition. The 2.51 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $63,545 in value, and $2,118/yr in principal paydown steadily builds equity. Projected total cumulative return: $162,058.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13.5% | 5.2% |
| Monthly Cash Flow | $1,162 | $300 |
City averages based on Englewood market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,593 |
| Total Monthly Debt Service | $1,340 |
| DSCR Ratio | 1.94x |
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 N/A
0.43 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80110, Englewood, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,403 (100%) |
| Owner Occupied HU | 4,734 (41.5%) |
| Renter Occupied HU | 5,733 (50.3%) |
| Vacant Housing Units | 936 ( 8.2%) |
| Median Home Value | $563,772 |
| Average Home Value | $589,493 |
Housing Distribution
Address Breakdown
Residential
10,420
Single Family
7,272
Multi-Family
3,148
Businesses
1,959
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 N/A
0.43 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80110, Englewood, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,403 (100%) |
| Owner Occupied HU | 4,734 (41.5%) |
| Renter Occupied HU | 5,733 (50.3%) |
| Vacant Housing Units | 936 ( 8.2%) |
| Median Home Value | $563,772 |
| Average Home Value | $589,493 |
Housing Distribution
Address Breakdown
Residential
10,420
Single Family
7,272
Multi-Family
3,148
Businesses
1,959
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Erin Walser • Ed Prather Real Estate
Mls Name: REcolorado
Mls Provider:
Mls ID: #7393728
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)