4778 Williams StreetDenverCO80216
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 4778 Williams Street, Denver, CO, 80216 in Denver: $2,490/mo in rent, $596/mo in net income, 9.19% gross yield, 1.70 DSCR, all at $325,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $89,792 in appreciation and $2,993/yr in principal paydown projects total cumulative return of $161,106.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 3.8% |
| Monthly Cash Flow | $596 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,490 |
| Total Monthly Debt Service | $1,765 |
| DSCR Ratio | 1.41x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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 1891
2,870 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80216, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,537 (100%) |
| Owner Occupied HU | 1,957 (17.0%) |
| Renter Occupied HU | 7,304 (63.3%) |
| Vacant Housing Units | 2,276 (19.7%) |
| Median Home Value | $469,439 |
| Average Home Value | $547,547 |
Housing Distribution
Address Breakdown
Residential
7,687
Single Family
2,921
Multi-Family
4,766
Businesses
2,201
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 1891
2,870 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80216, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,537 (100%) |
| Owner Occupied HU | 1,957 (17.0%) |
| Renter Occupied HU | 7,304 (63.3%) |
| Vacant Housing Units | 2,276 (19.7%) |
| Median Home Value | $469,439 |
| Average Home Value | $547,547 |
Housing Distribution
Address Breakdown
Residential
7,687
Single Family
2,921
Multi-Family
4,766
Businesses
2,201
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Williams • Keller Williams Realty Downtown LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #2634384
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)