5774 Clay 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
Investment property for sale in Denver at 5774 Clay Street, Denver, CO, 80221 offers a 9.34% rental yield on a $454,900 purchase with $3,540/mo rent. Total monthly income registers $3,540/mo, and a $2,227/mo payment leaves $888/mo available for distribution. Annual cash flow reaches $10,661/yr on $150,799 to close, and return on cash invested stands at 26.98% in year one. Equity gained on principal adds $2,935/yr while 5% annual appreciation supports $125,680 over five years. Portfolio math shows five-year ROI at 140.29% and total cumulative return in cash at $211,556. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,540/mo property income against a $2,227/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2002
6,031 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