3937 W Grand AvenueDenverCO80123
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 3937 W Grand Avenue, Denver, CO, 80123 priced at $524,000 converts $3,526/mo rent into $472/mo cash flow after a $2,565/mo obligation. Total monthly income equals $3,526/mo, and annual cash flow totals $5,663/yr on $172,396 invested. Return on cash invested prints 23.35% in year one, and rental yield reads 8.07% against a $524,000 entry. Equity gained on principal adds $3,381/yr, while 5% annual appreciation compiles into $144,772 by year five. Five-year ROI reaches 120.74% and total cumulative return in cash sums $208,159. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,526/mo property income covering a $2,565/mo payment, not borrower’s personal income.
Single Family
Built in 1961
9,000 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80123, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,378 (100%) |
| Owner Occupied HU | 13,593 (66.7%) |
| Renter Occupied HU | 6,153 (30.2%) |
| Vacant Housing Units | 632 ( 3.1%) |
| Median Home Value | $663,424 |
| Average Home Value | $759,243 |
Housing Distribution
Address Breakdown
Residential
19,940
Single Family
13,967
Multi-Family
5,973
Businesses
836
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brittney Baker • Century 21 Golden West Realty
Mls Name: REcolorado
Mls Provider:
Mls ID: #5031549
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)