6153 N Ceylon St #106-3DenverCO80249
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 6153 N Ceylon St #106-3, Denver, CO, 80249 in Denver at $359,990 earns $2,507/mo in rent and nets $49/mo after the $1,619/mo payment, a 8.36% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $99,459 over five years. Ziffy Mortgage underwrites this on a 1.55 DSCR without U.S. credit history. With $3,316/yr in principal paydown, total projected return reaches $140,651.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 3.8% |
| Monthly Cash Flow | $49 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,507 |
| Total Monthly Debt Service | $2,315 |
| DSCR Ratio | 1.08x |
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 2026
N/A lot
$N/A/sqft
$360 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
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 2026
N/A lot
$N/A/sqft
$360 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
