5035 N Walden WayDenverCO80249
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 5035 N Walden Way, Denver, CO, 80249 priced at $404,900 converts $3,262/mo rent into $827/mo cash flow after a $1,982/mo obligation. Total monthly income equals $3,262/mo, and annual cash flow totals $9,925/yr on $134,224 invested. Return on cash invested prints 27.3% in year one, and rental yield reads 9.67% against a $404,900 entry. Equity gained on principal adds $2,613/yr, while 5% annual appreciation compiles into $111,866 by year five. Five-year ROI reaches 142.29% and total cumulative return in cash sums $190,986. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,262/mo property income covering a $1,982/mo payment, not borrower’s personal income.
Single Family
Built in 2023
2,078 sqft lot
$N/A/sqft
$75 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80249, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,807 (100%) |
| Owner Occupied HU | 8,905 (56.3%) |
| Renter Occupied HU | 5,009 (31.7%) |
| Vacant Housing Units | 1,893 (12.0%) |
| Median Home Value | $499,820 |
| Average Home Value | $535,974 |
Housing Distribution
Address Breakdown
Residential
14,413
Single Family
10,557
Multi-Family
3,856
Businesses
338
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Gerard Keily • JM & Associates
Mls Name: REcolorado
Mls Provider:
Mls ID: #8893381
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)