4502 S Gar WayDenverCO80123
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
Investment property for sale in Denver at 4502 S Gar Way, Denver, CO, 80123 with 5% annual appreciation on a $584,500 basis while $5,116/mo rent supports operations. Total monthly income totals $5,116/mo and a $2,861/mo payment preserves $1,709/mo for cash returns. Annual cash flow comes to $20,514/yr on $192,301 deployed, and return on cash invested reaches 30.73% in year one. Equity gained on principal adds $3,772/yr, and five-year appreciation sums $161,487 alongside rental yield of 10.5%. Five-year ROI measures 160.35% and total cumulative return in cash totals $308,357.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,116/mo property income versus a $2,861/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1977
6,718 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: Sarah Larson • Armor Real Estate
Mls Name: REcolorado
Mls Provider:
Mls ID: #9948559
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)