5532 Umatilla StreetDenverCO80221
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
Rental property for sale in Denver at 5532 Umatilla Street, Denver, CO, 80221 generates $2,732/mo in rent and, after a $2,203/mo payment, leaves $109/mo in cash flow. Total monthly income is $2,732/mo, and annual cash flow is $1,308/yr on $149,175 invested. Return on cash invested sits at 20.79% in year one, and rental yield is 7.29% on a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 107.06% and total cumulative return in cash sums $159,714. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,732/mo property income rather than buyer’s personal income.
Single Family
Built in 1986
7,810 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80221, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,721 (100%) |
| Owner Occupied HU | 9,787 (62.3%) |
| Renter Occupied HU | 5,282 (33.6%) |
| Vacant Housing Units | 652 ( 4.1%) |
| Median Home Value | $568,768 |
| Average Home Value | $606,206 |
Housing Distribution
Address Breakdown
Residential
15,151
Single Family
12,760
Multi-Family
2,391
Businesses
1,097
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices