5038 Vrain Street, Denver, CO, 80212 | 6.09% Rental Yield

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2920 sft

2949 Tincup Cir, Boulder, CO, 80305

Motivated Seller+ 1 more

3 Bed
2 Bath
1646 sft

1333 Mariposa Avenue, Boulder, CO, 80302

4 Bed
5 Bath
3615 sft

35 S Forest Street, Denver, CO, 80246

4 Bed
4 Bath
3679 sft

2581 Briarwood Dr, Boulder, CO, 80305

Nearby investment properties with comparable prices

5 Bed
5 Bath
5380 sft

10920 E 161st Avenue, Brighton, CO, 80602

3 Bed
3 Bath
3992 sft

3711 Harrier Hawk Road, Dacono, CO, 80514

4 Bed
3 Bath
2559 sft

234 S Emerson Street, Denver, CO, 80209

3 Bed
4 Bath
2514 sft

4144 Wyandot Street, Denver, CO, 80211

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Denver at 5038 Vrain Street, Denver, CO, 80212 generates $7,610/mo in rent, after a $7,342/mo payment. Total monthly income is $7,610/mo. Return on cash invested sits at 17.57% in year one, and rental yield is 6.09% on a $1,500,000 entry. Equity gained on principal adds $9,679/yr, while 5% annual appreciation builds toward $414,422 over five years. Five-year ROI reaches 89.74% and total cumulative return in cash sums $436,115. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $7,610/mo property income rather than buyer’s personal income.

Single Family

Built in 2017

5,662 sqft lot

$N/A/sqft

No HOA