4924 Irving StreetDenverCO80221
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 4924 Irving Street, Denver, CO, 80221 listed at $479,973 pairs $3,088/mo rent with a $2,349/mo payment to leave $291/mo cash flow. Total monthly income runs $3,088/mo, and annual cash flow reaches $3,492/yr on $159,111 cash to close. Return on cash invested measures 22.1% in year one, and rental yield registers 7.72% at a $479,973 basis. Equity gained on principal adds $3,097/yr, and annual property appreciation at 5% supports $132,608 by year five. Five-year ROI tracks 114.17% and total cumulative return in cash totals $181,652. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,088/mo property income relative to a $2,349/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1904
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80221, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,721 (100%) |
| Owner Occupied HU | 9,787 (62.3%) |
| Renter Occupied HU | 5,282 (33.6%) |
| Vacant Housing Units | 652 ( 4.1%) |
| Median Home Value | $568,768 |
| Average Home Value | $606,206 |
Housing Distribution
Address Breakdown
Residential
15,151
Single Family
12,760
Multi-Family
2,391
Businesses
1,097
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jennifer Heineman • Buy-Out Company Realty, LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #7037648
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)