3414 S Locust St APT DDenverCO80222
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
Rental property for sale in Denver at 3414 S Locust St APT D, Denver, CO, 80222 priced at $266,900 pairs $2,018/mo rent with $24/mo cash flow after a $1,306/mo payment. Total monthly income equals $2,018/mo, and annual cash flow comes to $287/yr on $88,477 invested. Return on cash invested is 20.23% in year one, and rental yield stands at 9.07% on a $266,900 basis. Equity gained on principal adds $1,722/yr, and 5% annual appreciation accumulates to $73,740 by year five. Five-year ROI measures 106.26% and total cumulative return in cash reaches $94,020. For financing, Ziffy Mortgage’s DSCR program evaluates $2,018/mo property income against a $1,306/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1970
2,250 sqft lot
$N/A/sqft
$439 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80222, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,819 (100%) |
| Owner Occupied HU | 5,069 (42.9%) |
| Renter Occupied HU | 5,732 (48.5%) |
| Vacant Housing Units | 1,018 ( 8.6%) |
| Median Home Value | $670,086 |
| Average Home Value | $719,044 |
Housing Distribution
Address Breakdown
Residential
10,998
Single Family
6,607
Multi-Family
4,391
Businesses
1,744
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices