Addisyn II Plan, Gateway CommonsDenverCO80249
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
Rental property for sale in Denver at Addisyn II Plan, Gateway Commons, Denver, CO, 80249 offers $2,669/mo rent that, after a $1,654/mo payment, leaves $340/mo cash flow. Total monthly income is $2,669/mo, and annual cash flow is $4,074/yr on $112,044 cash. Return on cash invested measures 23.55% in year one, and rental yield stands at 9.48% at a $337,990 entry. Equity gained on principal adds $2,181/yr while 5% annual appreciation compounds into $93,380 by year five. Five-year ROI records 123.27% and total cumulative return in cash reaches $138,119. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,669/mo property income versus a $1,654/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Condo
Built in 2025
N/A lot
$N/A/sqft
$360 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80249, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,807 (100%) |
| Owner Occupied HU | 8,905 (56.3%) |
| Renter Occupied HU | 5,009 (31.7%) |
| Vacant Housing Units | 1,893 (12.0%) |
| Median Home Value | $499,820 |
| Average Home Value | $535,974 |
Housing Distribution
Address Breakdown
Residential
14,413
Single Family
10,557
Multi-Family
3,856
Businesses
338
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
