595 S Alton Way Bldg 54 Unit 5aDenverCO80247
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors who treat current yield as secondary to long-run equity growth will find 595 S Alton Way Bldg 54 Unit 5a, Denver, CO, 80247 in Denver worth modelling. At $235,000 with a 11.35% gross yield, the $2,224/mo rent leaves $187/mo after the $1,057/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 2.10 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $64,926 by year five; $2,164/yr in principal reduction adds further equity. Total projected return: $103,700.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.4% | 3.8% |
| Monthly Cash Flow | $187 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,224 |
| Total Monthly Debt Service | $1,943 |
| DSCR Ratio | 1.14x |
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 1968
N/A lot
$N/A/sqft
$667 monthly HOA
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 1968
N/A lot
$N/A/sqft
$667 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices