3550 S Harlan Street #336DenverCO80235
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 3550 S Harlan Street #336, Denver, CO, 80235 generates $2,120/mo in rent and, after a $1,297/mo payment, leaves $576/mo in cash flow. Total monthly income is $2,120/mo, and annual cash flow is $6,908/yr on $87,848 invested. Return on cash invested sits at 27.77% in year one, and rental yield is 9.6% on a $265,000 entry. Equity gained on principal adds $1,710/yr, while 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 144.54% and total cumulative return in cash sums $126,975. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,120/mo property income rather than buyer’s personal income.
Condo
Built in 1974
N/A lot
$N/A/sqft
No 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