4506 N Vrain StreetDenverCO80212
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 4506 N Vrain Street, Denver, CO, 80212 priced at $1,275,000 converts $5,263/mo rent into after a $6,240/mo obligation. Total monthly income equals $5,263/mo. Return on cash invested prints 14.07% in year one, and rental yield reads 4.95% against a $1,275,000 entry. Equity gained on principal adds $8,227/yr, while 5% annual appreciation compiles into $352,259 by year five. Five-year ROI reaches 70.97% and total cumulative return in cash sums $293,162. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,263/mo property income covering a $6,240/mo payment, not borrower’s personal income.
Single Family
Built in 2015
3,125 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mark Baker • City2Summit Realty
Mls Name: REcolorado
Mls Provider:
Mls ID: #5041262
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](/info/mls-disclaimers/#17059)