3803 W Kenyon AvenueDenverCO80236
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderSolid fundamentals define the investment case at 3803 W Kenyon Avenue, Denver, CO, 80236 in Denver: $3,532/mo in rent, $310/mo in net income, 7.9% gross yield, 1.46 DSCR, all at $536,500. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $148,225 in appreciation and $4,941/yr in principal paydown projects total cumulative return of $223,045.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.9% | 3.8% |
| Monthly Cash Flow | $310 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,532 |
| Total Monthly Debt Service | $3,008 |
| DSCR Ratio | 1.17x |
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 1999
5,568 sqft lot
$N/A/sqft
$95 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80236, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,311 (100%) |
| Owner Occupied HU | 3,730 (59.1%) |
| Renter Occupied HU | 2,352 (37.3%) |
| Vacant Housing Units | 229 ( 3.6%) |
| Median Home Value | $566,078 |
| Average Home Value | $628,196 |
Housing Distribution
Address Breakdown
Residential
6,118
Single Family
4,530
Multi-Family
1,588
Businesses
221
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 1999
5,568 sqft lot
$N/A/sqft
$95 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80236, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,311 (100%) |
| Owner Occupied HU | 3,730 (59.1%) |
| Renter Occupied HU | 2,352 (37.3%) |
| Vacant Housing Units | 229 ( 3.6%) |
| Median Home Value | $566,078 |
| Average Home Value | $628,196 |
Housing Distribution
Address Breakdown
Residential
6,118
Single Family
4,530
Multi-Family
1,588
Businesses
221
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tim Wade • Keller Williams Advantage Realty LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #9526972
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)