7925 Osage StreetDenverCO80221
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 7925 Osage Street, Denver, CO, 80221 priced at $606,000 converts $3,713/mo rent into $28/mo cash flow after a $2,966/mo obligation. Total monthly income equals $3,713/mo, and annual cash flow totals $334/yr on $199,374 invested. Return on cash invested prints 20.23% in year one, and rental yield reads 7.35% against a $606,000 entry. Equity gained on principal adds $3,910/yr, while 5% annual appreciation compiles into $167,427 by year five. Five-year ROI reaches 104.37% and total cumulative return in cash sums $208,091. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,713/mo property income covering a $2,966/mo payment, not borrower’s personal income.
Single Family
Built in 2019
4,050 sqft lot
$N/A/sqft
$99 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80221, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,721 (100%) |
| Owner Occupied HU | 9,787 (62.3%) |
| Renter Occupied HU | 5,282 (33.6%) |
| Vacant Housing Units | 652 ( 4.1%) |
| Median Home Value | $568,768 |
| Average Home Value | $606,206 |
Housing Distribution
Address Breakdown
Residential
15,151
Single Family
12,760
Multi-Family
2,391
Businesses
1,097
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chun Ouyang • Brokers Guild Real Estate
Mls Name: REcolorado
Mls Provider:
Mls ID: #7673055
Disclaimer: 2023 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](/info/mls-disclaimers/#17059)