888 S Valentia Street #13-102DenverCO80247
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity Builder888 S Valentia Street #13-102, Denver, CO, 80247 in Denver earns a respectable 7.93% gross yield at $530,526, but after the $2,386/mo mortgage the net cash flow is $122/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.47) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $146,575 over five years, making equity the dominant return driver. Total projected return: $209,443.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.9% | 3.8% |
| Monthly Cash Flow | $122 | $1,850 |
City averages based on Denver market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,504 |
| Total Monthly Debt Service | $3,171 |
| DSCR Ratio | 1.11x |
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.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
$290 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
Townhouse
Built in 2025
N/A lot
$N/A/sqft
$290 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Paula Mansfield • Koelbel & Company
Mls Name: REcolorado
Mls Provider:
Mls ID: #8357692
Disclaimer: 2026 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#17059)