5051 Vrain Street #27WDenverCO80212
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
Total monthly income runs $3,988/mo, and a $4,038/mo payment. Purchase price stands at $825,000, and rental yield measures 5.8% with $3,988/mo rent. Return on cash invested shows 15.76% in year one, and 5% annual appreciation builds toward $227,932 over five years. Five-year ROI reaches 80.33% and total cumulative return in cash records $218,049. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,988/mo property income covering a $4,038/mo payment rather than investor’s personal income.
Townhouse
Built in 2019
1,573 sqft lot
$N/A/sqft
$152 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Megan Ivy • Real Broker, LLC DBA Real
Mls Name: REcolorado
Mls Provider:
Mls ID: #5708249
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)