550 S Forest Street Bldg 1 #102DenverCO80246
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 550 S Forest Street Bldg 1 #102, Denver, CO, 80246 in Denver. Rental yield 2.14%. At $654,900 with 2.14% gross yield, current distributions are modest, but the 5% appreciation rate projects $180,937 in new equity by year five, complemented by $6,032/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.40) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $76,980.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 2.1% | 3.8% |
| Monthly Cash Flow | $(2,647) | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,170 |
| Total Monthly Debt Service | $3,556 |
| DSCR Ratio | 0.33x |
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 2026
1,764 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80246, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,981 (100%) |
| Owner Occupied HU | 1,427 (17.9%) |
| Renter Occupied HU | 5,929 (74.3%) |
| Vacant Housing Units | 625 ( 7.8%) |
| Median Home Value | $729,955 |
| Average Home Value | $930,253 |
Housing Distribution
Address Breakdown
Residential
7,794
Single Family
1,822
Multi-Family
5,972
Businesses
1,125
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 2026
1,764 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80246, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,981 (100%) |
| Owner Occupied HU | 1,427 (17.9%) |
| Renter Occupied HU | 5,929 (74.3%) |
| Vacant Housing Units | 625 ( 7.8%) |
| Median Home Value | $729,955 |
| Average Home Value | $930,253 |
Housing Distribution
Address Breakdown
Residential
7,794
Single Family
1,822
Multi-Family
5,972
Businesses
1,125
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices