7995 E Mississippi Avenue #C11DenverCO80247
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 7995 E Mississippi Avenue #C11, Denver, CO, 80247 in Denver at $292,000 earns $2,104/mo in rent and nets $94/mo after the $1,313/mo payment, a 9.66% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $80,674 over five years. Ziffy Mortgage underwrites this on a 1.60 DSCR without U.S. credit history. With $2,689/yr in principal paydown, total projected return reaches $102,881.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 3.8% |
| Monthly Cash Flow | $94 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,104 |
| Total Monthly Debt Service | $2,141 |
| DSCR Ratio | 0.98x |
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.
Condo
Built in 1972
N/A lot
$N/A/sqft
$555 monthly HOA
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 1972
N/A lot
$N/A/sqft
$555 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Leah Ladd • Compass - Denver
Mls Name: REcolorado
Mls Provider:
Mls ID: #5231238
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)