935 N Pennsylvania St APT 3DenverCO80203
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
Investment property for sale in Denver at 935 N Pennsylvania St APT 3, Denver, CO, 80203 offers a 8.26% rental yield on a $596,200 purchase with $4,102/mo rent. Total monthly income registers $4,102/mo, and a $2,918/mo payment leaves $628/mo available for distribution. Annual cash flow reaches $7,531/yr on $196,150 to close, and return on cash invested stands at 23.9% in year one. Equity gained on principal adds $3,847/yr while 5% annual appreciation supports $164,719 over five years. Portfolio math shows five-year ROI at 123.74% and total cumulative return in cash at $242,707. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,102/mo property income against a $2,918/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1974
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80203, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,269 (100%) |
| Owner Occupied HU | 2,864 (14.9%) |
| Renter Occupied HU | 14,717 (76.4%) |
| Vacant Housing Units | 1,688 ( 8.8%) |
| Median Home Value | $602,897 |
| Average Home Value | $716,508 |
Housing Distribution
Address Breakdown
Residential
17,723
Single Family
1,914
Multi-Family
15,809
Businesses
1,433
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices