5254 W Oberlin DriveDenverCO80235
INVESTMENT ANALYSIS
Investment Verdict
Appreciation Play5254 W Oberlin Drive, Denver, CO, 80235 in Denver is priced for appreciation, not yield. Rental yield 4.42%. At $1,250,000 with a 4.42% gross yield, the monthly income is modest, but 5% annual price growth is projected to add $345,352 in value over five years, making equity the primary return driver. Ziffy Mortgage's DSCR mortgage (0.82) can still finance this property for non-U.S. residents; a 30–35% down payment typically produces the cleanest underwriting for appreciation-focused assets. Total projected cumulative return: $299,515.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.4% | 3.8% |
| Monthly Cash Flow | $(2,681) | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,604 |
| Total Monthly Debt Service | $6,787 |
| DSCR Ratio | 0.68x |
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.
Single Family
Built in 1978
0.39 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80235, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,107 (100%) |
| Owner Occupied HU | 1,725 (42.0%) |
| Renter Occupied HU | 2,163 (52.7%) |
| Vacant Housing Units | 219 ( 5.3%) |
| Median Home Value | $643,627 |
| Average Home Value | $715,790 |
Housing Distribution
Address Breakdown
Residential
4,281
Single Family
1,095
Multi-Family
3,186
Businesses
239
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 1978
0.39 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80235, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,107 (100%) |
| Owner Occupied HU | 1,725 (42.0%) |
| Renter Occupied HU | 2,163 (52.7%) |
| Vacant Housing Units | 219 ( 5.3%) |
| Median Home Value | $643,627 |
| Average Home Value | $715,790 |
Housing Distribution
Address Breakdown
Residential
4,281
Single Family
1,095
Multi-Family
3,186
Businesses
239
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices