3351 S Field Street Bldg Lane 8 #164DenverCO80227
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 3351 S Field Street Bldg Lane 8 #164, Denver, CO, 80227 in Denver. Priced at $192,000, it generates $2,394/mo in gross rent and $905/mo in net monthly cash flow, a 14.96% yield that comfortably supports the 2.77 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $10,861. Five-year appreciation: $53,046. Equity from principal paydown: $1,768/yr. Total projected cumulative return: $132,384.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 15% | 3.8% |
| Monthly Cash Flow | $905 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,394 |
| Total Monthly Debt Service | $1,413 |
| DSCR Ratio | 1.69x |
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.
Townhouse
Built in 1971
958 sqft lot
$N/A/sqft
$370 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80227, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,130 (100%) |
| Owner Occupied HU | 9,331 (57.8%) |
| Renter Occupied HU | 6,196 (38.4%) |
| Vacant Housing Units | 603 ( 3.7%) |
| Median Home Value | $630,852 |
| Average Home Value | $674,447 |
Housing Distribution
Address Breakdown
Residential
16,083
Single Family
8,936
Multi-Family
7,147
Businesses
878
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
Townhouse
Built in 1971
958 sqft lot
$N/A/sqft
$370 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80227, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,130 (100%) |
| Owner Occupied HU | 9,331 (57.8%) |
| Renter Occupied HU | 6,196 (38.4%) |
| Vacant Housing Units | 603 ( 3.7%) |
| Median Home Value | $630,852 |
| Average Home Value | $674,447 |
Housing Distribution
Address Breakdown
Residential
16,083
Single Family
8,936
Multi-Family
7,147
Businesses
878
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kimberly Tutor • House2Home LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #8201293
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)