8335 Fairmount Drive Unit 11-203DenverCO80247
INVESTMENT ANALYSIS
Investment Verdict
Solid Income8335 Fairmount Drive Unit 11-203, Denver, CO, 80247 in Denver carries a 1.57 coverage ratio, rent of $2,153/mo is 1.57 times the $1,371/mo payment. Rental yield 8.47%. That margin gives both the investor and Ziffy Mortgage's DSCR underwriting a comfortable buffer at a $305,000 acquisition price. No U.S. credit or income documentation required. Five-year appreciation adds $84,266; total projected cumulative return: $110,294.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 3.8% |
| Monthly Cash Flow | $(110) | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,153 |
| Total Monthly Debt Service | $2,141 |
| DSCR Ratio | 1.01x |
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 1980
N/A lot
$N/A/sqft
$485 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 1980
N/A lot
$N/A/sqft
$485 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Timothy Wetzel • eXp Realty, LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #9581598
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)