5813 Ceylon StreetDenverCO80249
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 5813 Ceylon Street, Denver, CO, 80249 listed at $267,750 pairs $3,151/mo rent with a $1,311/mo payment to leave $1,343/mo cash flow. Total monthly income runs $3,151/mo, and annual cash flow reaches $16,117/yr on $88,759 cash to close. Return on cash invested measures 38.07% in year one, and rental yield registers 14.12% at a $267,750 basis. Equity gained on principal adds $1,728/yr, and annual property appreciation at 5% supports $73,974 by year five. Five-year ROI tracks 201% and total cumulative return in cash totals $178,407. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,151/mo property income relative to a $1,311/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2007
1,839 sqft lot
$N/A/sqft
$247 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80249, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,807 (100%) |
| Owner Occupied HU | 8,905 (56.3%) |
| Renter Occupied HU | 5,009 (31.7%) |
| Vacant Housing Units | 1,893 (12.0%) |
| Median Home Value | $499,820 |
| Average Home Value | $535,974 |
Housing Distribution
Address Breakdown
Residential
14,413
Single Family
10,557
Multi-Family
3,856
Businesses
338
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tania Carter • Keller Williams DTC
Mls Name: REcolorado
Mls Provider:
Mls ID: #1814351
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)