485 S Logan Street #11DenverCO80209
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 485 S Logan Street #11, Denver, CO, 80209 in Denver deserves attention. This $250,000 property earns $2,453/mo in rent, a 11.77% gross yield, and nets $996/mo after the $1,124/mo payment. DSCR 2.18 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $69,070 compounds alongside $2,303/yr in yearly equity build, for a total cumulative return of $158,533.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.8% | 3.8% |
| Monthly Cash Flow | $996 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,453 |
| Total Monthly Debt Service | $1,357 |
| DSCR Ratio | 1.81x |
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.
Condo
Built in 1936
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80209, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,199 (100%) |
| Owner Occupied HU | 6,640 (41.0%) |
| Renter Occupied HU | 8,227 (50.8%) |
| Vacant Housing Units | 1,332 ( 8.2%) |
| Median Home Value | $1,154,232 |
| Average Home Value | $1,260,413 |
Housing Distribution
Address Breakdown
Residential
15,556
Single Family
8,573
Multi-Family
6,983
Businesses
1,011
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
Condo
Built in 1936
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80209, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,199 (100%) |
| Owner Occupied HU | 6,640 (41.0%) |
| Renter Occupied HU | 8,227 (50.8%) |
| Vacant Housing Units | 1,332 ( 8.2%) |
| Median Home Value | $1,154,232 |
| Average Home Value | $1,260,413 |
Housing Distribution
Address Breakdown
Residential
15,556
Single Family
8,573
Multi-Family
6,983
Businesses
1,011
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices