5875 E Iliff Avenue #115DenverCO80222
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors who value predictability will appreciate 5875 E Iliff Avenue #115, Denver, CO, 80222 in Denver. At $162,500 it earns $1,566/mo in rent and distributes $262/mo to the owner after the $731/mo payment, a consistent 11.56% yield. DSCR 2.14 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $44,896 in value; $1,497/yr in principal paydown compounds ownership stake. Total projected return: $79,797.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.6% | 3.8% |
| Monthly Cash Flow | $262 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,566 |
| Total Monthly Debt Service | $1,239 |
| DSCR Ratio | 1.26x |
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.
Condo
Built in 1974
N/A lot
$N/A/sqft
$357 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
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
Condo
Built in 1974
N/A lot
$N/A/sqft
$357 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: Leslie Hanson • Integrity Real Estate Group
Mls Name: REcolorado
Mls Provider:
Mls ID: #7148814
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)