3811 N Clay StreetDenverCO80211
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 3811 N Clay Street, Denver, CO, 80211 priced at $999,995 converts $6,652/mo rent into $825/mo cash flow after a $4,894/mo obligation. Total monthly income equals $6,652/mo, and annual cash flow totals $9,896/yr on $328,998 invested. Return on cash invested prints 23.07% in year one, and rental yield reads 7.98% against a $999,995 entry. Equity gained on principal adds $6,453/yr, while 5% annual appreciation compiles into $276,280 by year five. Five-year ROI reaches 119.27% and total cumulative return in cash sums $392,390. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,652/mo property income covering a $4,894/mo payment, not borrower’s personal income.
Single Family
Built in 1909
4,690 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80211, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,196 (100%) |
| Owner Occupied HU | 8,738 (37.7%) |
| Renter Occupied HU | 12,264 (52.9%) |
| Vacant Housing Units | 2,194 ( 9.5%) |
| Median Home Value | $834,101 |
| Average Home Value | $923,954 |
Housing Distribution
Address Breakdown
Residential
20,722
Single Family
13,672
Multi-Family
7,050
Businesses
1,314
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Travis Gray • RE/MAX Professionals
Mls Name: REcolorado
Mls Provider:
Mls ID: #4869032
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)