DSCR investment property · Englewood
37 Ascent Trl, Englewood, CO 80112
Englewood, CO 80112 · 4 bd · 3.5 ba · 2,056 sqft · Townhouse · 49 days on market
The math, in full
- Asking price
- $659,990
- Down payment (25%)
- $164,998
- Loan amount
- $494,992
- Est. monthly rent
- $4,000/mo
- Range $3,400–$4,600/mo
- Monthly payment, all-in
- $3,982/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.00
- $4,000 rent ÷ $3,982 payment
- Monthly cashflow
- +$18/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 4-bedroom homes in zip 80112, from current market comps — not a per-property guess. High confidence — plenty of comparable rentals in this zip.
Cash to start
$164,998
25% down on $659,990
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.