5038 W 29th AvenueDenverCO80212
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Denver rental at 5038 W 29th Avenue, Denver, CO, 80212 sits in the solid-income band: 8.9% gross yield, $5,377/mo rent, $1,152/mo net after the $3,260/mo debt service, DSCR 1.65. Entry price of $725,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $200,304 and $6,677/yr in principal reduction bring total cumulative return to $347,919.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.9% | 3.8% |
| Monthly Cash Flow | $1,152 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,377 |
| Total Monthly Debt Service | $3,937 |
| DSCR Ratio | 1.37x |
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.
Single Family
Built in 1922
6,398 sqft lot
$N/A/sqft
No HOA
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
Single Family
Built in 1922
6,398 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: William Watson • Your Home Sold Guaranteed Realty - Premier Partners
Mls Name: REcolorado
Mls Provider:
Mls ID: #6078638
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)