8777 E Dry Creek Road #1426CentennialCO80112
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeHigh DSCR is a competitive advantage at closing. 8777 E Dry Creek Road #1426, Centennial, CO, 80112 in Centennial achieves 1.52, rent of $2,291/mo covers the $1,506/mo payment 1.5x over at $335,000. Rental yield 8.21%. That makes it both an efficient operational hold and a straightforward underwrite for Ziffy Mortgage's DSCR program. No domestic credit history or income documentation required. Appreciation at 5%/yr adds $92,554 over five years, with $3,085/yr in principal reduction bringing total projected return to $120,265.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 3.8% |
| Monthly Cash Flow | $(130) | $1,850 |
City averages based on Centennial market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,291 |
| Total Monthly Debt Service | $2,287 |
| DSCR Ratio | 1.00x |
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 1994
N/A lot
$N/A/sqft
$427 monthly 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
Condo
Built in 1994
N/A lot
$N/A/sqft
$427 monthly 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: Shelby Foster • ERA New Age
Mls Name: REcolorado
Mls Provider:
Mls ID: #2081280
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)