7079 S Locust PlaceCentennialCO80112
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 7079 S Locust Place, Centennial, CO, 80112 in Centennial the bet is firmly on appreciation. Rental yield 2.8%. The 2.8% gross yield on a $1,595,000 price is below income-first thresholds, but 5%/yr value growth projects $440,669 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (0.52) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread. Total projected cumulative return: $243,400.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 2.8% | 3.8% |
| Monthly Cash Flow | $(5,798) | $1,850 |
City averages based on Centennial market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,718 |
| Total Monthly Debt Service | $8,661 |
| DSCR Ratio | 0.43x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Single Family
Built in 1988
5,968 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80112, Englewood, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,482 (100%) |
| Owner Occupied HU | 8,038 (46.0%) |
| Renter Occupied HU | 7,998 (45.7%) |
| Vacant Housing Units | 1,446 ( 8.3%) |
| Median Home Value | $673,159 |
| Average Home Value | $718,763 |
Housing Distribution
Address Breakdown
Residential
16,395
Single Family
8,350
Multi-Family
8,045
Businesses
3,319
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
Single Family
Built in 1988
5,968 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80112, Englewood, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,482 (100%) |
| Owner Occupied HU | 8,038 (46.0%) |
| Renter Occupied HU | 7,998 (45.7%) |
| Vacant Housing Units | 1,446 ( 8.3%) |
| Median Home Value | $673,159 |
| Average Home Value | $718,763 |
Housing Distribution
Address Breakdown
Residential
16,395
Single Family
8,350
Multi-Family
8,045
Businesses
3,319
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: REcolorado as distributed by MLS GRID
Mls ID: #9845246