5005 W 1st AvenueDenverCO80219
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayGlobal investors willing to prioritise equity over near-term yield will find 5005 W 1st Avenue, Denver, CO, 80219 in Denver worth study. Rental yield 2.66%. The 2.66% gross yield is below cash-flow benchmarks at $1,150,000, but 5% annual appreciation, adding $317,724 over five years, frames this as a capital growth position. Rent of $2,552/mo partially offsets the $5,171/mo payment. Ziffy Mortgage finances appreciation-play properties (0.49 DSCR) for non-U.S. residents without domestic income documentation; a 30–35% down payment maximises coverage. Total projected return: $167,198.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 2.7% | 3.8% |
| Monthly Cash Flow | $(4,150) | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,552 |
| Total Monthly Debt Service | $6,244 |
| DSCR Ratio | 0.41x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Multi Family
Built in 1957
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80219, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,403 (100%) |
| Owner Occupied HU | 10,923 (53.5%) |
| Renter Occupied HU | 8,902 (43.6%) |
| Vacant Housing Units | 578 ( 2.8%) |
| Median Home Value | $471,391 |
| Average Home Value | $568,714 |
Housing Distribution
Address Breakdown
Residential
20,496
Single Family
18,292
Multi-Family
2,204
Businesses
1,079
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
Multi Family
Built in 1957
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80219, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,403 (100%) |
| Owner Occupied HU | 10,923 (53.5%) |
| Renter Occupied HU | 8,902 (43.6%) |
| Vacant Housing Units | 578 ( 2.8%) |
| Median Home Value | $471,391 |
| Average Home Value | $568,714 |
Housing Distribution
Address Breakdown
Residential
20,496
Single Family
18,292
Multi-Family
2,204
Businesses
1,079
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices