3550 S Harlan St, Unit 220, Denver, CO 80235
Denver, CO 80235 · 1 bd · 1 ba · 648 sqft · Condo · 96 days on market
The math, in full
- Asking price
- $179,999
- Down payment (30%)
- $54,000
- Loan amount
- $125,999
- Est. monthly rent
- $1,411/mo
- Range $1,199–$1,623/mo
- Monthly payment, all-in
- $1,360/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.04
- $1,411 rent ÷ $1,360 payment
- Monthly cashflow
- +$51/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 1-bedroom homes in zip 80235, from current market comps — not a per-property guess. High confidence — plenty of comparable rentals in this zip.
Cash to start
$54,000
30% down on $179,999
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.