5622 E Weaver CircleCentennialCO80111
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who value predictability will appreciate 5622 E Weaver Circle, Centennial, CO, 80111 in Centennial. At $885,000 it earns $5,802/mo in rent and distributes $610/mo to the owner after the $3,980/mo payment, a consistent 7.87% yield. DSCR 1.46 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $244,509 in value; $8,151/yr in principal paydown compounds ownership stake. Total projected return: $373,567.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.9% | 3.8% |
| Monthly Cash Flow | $610 | $1,850 |
City averages based on Centennial market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,802 |
| Total Monthly Debt Service | $4,840 |
| DSCR Ratio | 1.20x |
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 1979
10,846 sqft lot
$N/A/sqft
$50 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80111, Englewood, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,609 (100%) |
| Owner Occupied HU | 7,737 (56.9%) |
| Renter Occupied HU | 5,139 (37.8%) |
| Vacant Housing Units | 733 ( 5.4%) |
| Median Home Value | $910,078 |
| Average Home Value | $1,022,406 |
Housing Distribution
Address Breakdown
Residential
13,749
Single Family
8,391
Multi-Family
5,358
Businesses
2,198
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 1979
10,846 sqft lot
$N/A/sqft
$50 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80111, Englewood, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,609 (100%) |
| Owner Occupied HU | 7,737 (56.9%) |
| Renter Occupied HU | 5,139 (37.8%) |
| Vacant Housing Units | 733 ( 5.4%) |
| Median Home Value | $910,078 |
| Average Home Value | $1,022,406 |
Housing Distribution
Address Breakdown
Residential
13,749
Single Family
8,391
Multi-Family
5,358
Businesses
2,198
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ed Jacobsen • LoKation Real Estate
Mls Name: REcolorado
Mls Provider:
Mls ID: #4876084
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)