6153 N Ceylon Street Bldg 4 Unit 204DenverCO80249
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 6153 N Ceylon Street Bldg 4 Unit 204, Denver, CO, 80249 in Denver at $343,490 earns $2,507/mo in rent and nets $126/mo after the $1,545/mo payment, a 8.76% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $94,900 over five years. Ziffy Mortgage underwrites this on a 1.62 DSCR without U.S. credit history. With $3,164/yr in principal paydown, total projected return reaches $139,493.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 3.8% |
| Monthly Cash Flow | $126 | $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 | $2,244 |
| DSCR Ratio | 1.12x |
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 2025
N/A lot
$N/A/sqft
$379 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 2025
N/A lot
$N/A/sqft
$379 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: TEAM KAMINSKY/ DOELL • Landmark Residential Brokerage
Mls Name: REcolorado
Mls Provider:
Mls ID: #5686830
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)