3550 S Harlan Street #311DenverCO80235
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
Investment property for sale in Denver at 3550 S Harlan Street #311, Denver, CO, 80235 listed at $320,000 pairs $2,807/mo rent with a $1,566/mo payment to leave $320/mo cash flow. Total monthly income runs $2,807/mo, and annual cash flow reaches $3,844/yr on $106,080 cash to close. Return on cash invested measures 23.53% in year one, and rental yield registers 10.53% at a $320,000 basis. Equity gained on principal adds $2,065/yr, and annual property appreciation at 5% supports $88,410 by year five. Five-year ROI tracks 124.37% and total cumulative return in cash totals $131,931. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,807/mo property income relative to a $1,566/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1974
N/A lot
$N/A/sqft
$622 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80235, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,107 (100%) |
| Owner Occupied HU | 1,725 (42.0%) |
| Renter Occupied HU | 2,163 (52.7%) |
| Vacant Housing Units | 219 ( 5.3%) |
| Median Home Value | $643,627 |
| Average Home Value | $715,790 |
Housing Distribution
Address Breakdown
Residential
4,281
Single Family
1,095
Multi-Family
3,186
Businesses
239
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Moises Nalvarte • RE/MAX Professionals
Mls Name: REcolorado
Mls Provider:
Mls ID: #9567095
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)