4465 Stuart StreetDenverCO80212
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 4.23% gross rental yield, 4465 Stuart Street, Denver, CO, 80212 in Denver is priced for capital growth, not immediate cash flow. The $1,325,000 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $366,073 by year five, with $12,203/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.78) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $304,031.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.2% | 3.8% |
| Monthly Cash Flow | $(3,051) | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,671 |
| Total Monthly Debt Service | $7,195 |
| DSCR Ratio | 0.65x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2015
3,375 sqft lot
$N/A/sqft
No HOA
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 2015
3,375 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices