Vyktorea III 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
Investment property for sale in Denver at Vyktorea III Plan, Gateway Commons, Denver, CO, 80249 offers a 8.89% rental yield on a $389,990 purchase with $2,890/mo rent. Total monthly income registers $2,890/mo, and a $1,909/mo payment leaves $257/mo available for distribution. Annual cash flow reaches $3,084/yr on $129,282 to close, and return on cash invested stands at 22.29% in year one. Equity gained on principal adds $2,517/yr while 5% annual appreciation supports $107,747 over five years. Portfolio math shows five-year ROI at 116.35% and total cumulative return in cash at $150,425. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,890/mo property income against a $1,909/mo payment rather than investor’s personal income documents like 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
