3685 Jasmine StreetDenverCO80207
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Denver rentals match the income profile of 3685 Jasmine Street, Denver, CO, 80207. Listed at $445,000, gross rent is $3,166/mo and net cash flow is $1,436/mo, a 10.94% yield well above national averages. DSCR 1.58 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $122,945 by year five with $4,098/yr in annual principal reduction, projecting $203,150 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 3.8% |
| Monthly Cash Flow | $1,436 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,166 |
| Total Monthly Debt Service | $2,445 |
| DSCR Ratio | 1.29x |
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 1955
6,250 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80207, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,178 (100%) |
| Owner Occupied HU | 5,679 (61.9%) |
| Renter Occupied HU | 3,156 (34.4%) |
| Vacant Housing Units | 343 ( 3.7%) |
| Median Home Value | $729,003 |
| Average Home Value | $815,572 |
Housing Distribution
Address Breakdown
Residential
8,643
Single Family
8,311
Multi-Family
332
Businesses
585
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 1955
6,250 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80207, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,178 (100%) |
| Owner Occupied HU | 5,679 (61.9%) |
| Renter Occupied HU | 3,156 (34.4%) |
| Vacant Housing Units | 343 ( 3.7%) |
| Median Home Value | $729,003 |
| Average Home Value | $815,572 |
Housing Distribution
Address Breakdown
Residential
8,643
Single Family
8,311
Multi-Family
332
Businesses
585
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jeff Bechtold • Your Castle Real Estate Inc
Mls Name: REcolorado
Mls Provider:
Mls ID: #1758160
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)