5770 E Warren Avenue Unit 113DenverCO80222
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
Investment property for sale in Denver at 5770 E Warren Avenue Unit 113, Denver, CO, 80222 offers a 12.25% rental yield on a $162,000 purchase with $1,654/mo rent. Total monthly income registers $1,654/mo, and a $793/mo payment leaves $249/mo available for distribution. Annual cash flow reaches $2,986/yr on $53,703 to close, and return on cash invested stands at 25.47% in year one. Equity gained on principal adds $1,045/yr while 5% annual appreciation supports $44,758 over five years. Portfolio math shows five-year ROI at 135.94% and total cumulative return in cash at $73,001. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,654/mo property income against a $793/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1977
N/A lot
$N/A/sqft
$461 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80222, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,819 (100%) |
| Owner Occupied HU | 5,069 (42.9%) |
| Renter Occupied HU | 5,732 (48.5%) |
| Vacant Housing Units | 1,018 ( 8.6%) |
| Median Home Value | $670,086 |
| Average Home Value | $719,044 |
Housing Distribution
Address Breakdown
Residential
10,998
Single Family
6,607
Multi-Family
4,391
Businesses
1,744
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Seth Chused • HomeSmart Realty
Mls Name: REcolorado
Mls Provider:
Mls ID: #7116314
Disclaimer: 2023 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](/info/mls-disclaimers/#17059)