3942 Osage St, Denver, CO 80211

Denver, CO 80211 · 3 bd · 1 ba · 855 sqft · Single Family · 25 days on market

The math, in full

Asking price: $485,000
Down payment (15%): $72,750
Loan amount: $412,250
Est. monthly rent: $3,953/mo; Range $3,360 to $4,546/mo
Monthly payment, all-in: $3,257/mo; Mortgage + taxes + insurance (PITIA)
Cashflow ratio (DSCR): 1.21; $3,953 rent ÷ $3,257 payment
Monthly cashflow: +$696/mo; What's left after the payment

Where the rent number comes from

Median asking rent for 3-bedroom homes in zip 80211, from current market comps, not a per-property guess. High confidence: plenty of comparable rentals in this zip.

Cash to start

$72,750

15% down on $485,000

Your local lender

View →

No 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 July 5, 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.