734 Osceola StreetDenverCO80204
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
Investment Highlights
Rental property for sale in Denver at 734 Osceola Street, Denver, CO, 80204 priced at $420,000 converts $2,584/mo rent into $136/mo cash flow after a $2,056/mo obligation. Total monthly income equals $2,584/mo, and annual cash flow totals $1,632/yr on $139,230 invested. Return on cash invested prints 21.08% in year one, and rental yield reads 7.38% against a $420,000 entry. Equity gained on principal adds $2,710/yr, while 5% annual appreciation compiles into $116,038 by year five. Five-year ROI reaches 108.64% and total cumulative return in cash sums $151,255. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,584/mo property income covering a $2,056/mo payment, not borrower’s personal income.
Single Family
Built in 1951
7,320 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80204, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,934 (100%) |
| Owner Occupied HU | 5,694 (24.8%) |
| Renter Occupied HU | 12,927 (56.4%) |
| Vacant Housing Units | 4,313 (18.8%) |
| Median Home Value | $660,324 |
| Average Home Value | $752,711 |
Housing Distribution
Address Breakdown
Residential
19,213
Single Family
9,012
Multi-Family
10,201
Businesses
1,806
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Stein • RE/MAX Alliance
Mls Name: REcolorado
Mls Provider:
Mls ID: #7685808
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)