1543 N Willow St, Denver, CO 80220
Denver, CO 80220 · 3 bd · 2 ba · 1,188 sqft · Townhouse · 105 days on market
The math, in full
- Asking price
- $306,000
- Down payment (15%)
- $45,900
- Loan amount
- $260,100
- Est. monthly rent
- $2,775/mo
- Range $2,359–$3,191/mo
- Monthly payment, all-in
- $2,055/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.35
- $2,775 rent ÷ $2,055 payment
- Monthly cashflow
- +$720/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 3-bedroom homes in zip 80220, from current market comps — not a per-property guess. High confidence — plenty of comparable rentals in this zip.
Cash to start
$45,900
15% down on $306,000
Your local lenderNo credit pull. No obligation. A loan officer confirms real terms within one business day.
- Screened against real lending criteria — this one fits 3 programs.
- Qualifies on the property's rent — no W-2 or tax returns.
- Listing data verified as of June 8, 2026.
Not the one? Browse more in CO →
Rent, payment, and cashflow figures are estimates based on current market data and business-purpose investment-loan criteria, for non-owner-occupied property. Not a commitment to lend, not financial advice, and not an offer of any specific loan or property. Listing data may change; properties may sell. All terms confirmed by a loan officer and subject to underwriting and appraisal.