3645 S Poplar StreetDenverCO80237
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderSolid fundamentals define the investment case at 3645 S Poplar Street, Denver, CO, 80237 in Denver: $5,080/mo in rent, $272/mo in net income, 7.39% gross yield, 1.37 DSCR, all at $825,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $227,932 in appreciation and $7,598/yr in principal paydown projects total cumulative return of $329,000.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.4% | 3.8% |
| Monthly Cash Flow | $272 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,080 |
| Total Monthly Debt Service | $4,480 |
| DSCR Ratio | 1.13x |
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 1974
10,600 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80237, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,716 (100%) |
| Owner Occupied HU | 4,826 (35.2%) |
| Renter Occupied HU | 7,919 (57.7%) |
| Vacant Housing Units | 971 ( 7.1%) |
| Median Home Value | $668,831 |
| Average Home Value | $717,911 |
Housing Distribution
Address Breakdown
Residential
12,042
Single Family
4,429
Multi-Family
7,613
Businesses
1,065
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 1974
10,600 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80237, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,716 (100%) |
| Owner Occupied HU | 4,826 (35.2%) |
| Renter Occupied HU | 7,919 (57.7%) |
| Vacant Housing Units | 971 ( 7.1%) |
| Median Home Value | $668,831 |
| Average Home Value | $717,911 |
Housing Distribution
Address Breakdown
Residential
12,042
Single Family
4,429
Multi-Family
7,613
Businesses
1,065
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices