DSCR investment property · Denver
639 29th St, Unit 200, Denver, CO 80205
Denver, CO 80205 · 3 bd · 1.5 ba · 1,066 sqft · Condo · 11 days on market
The math, in full
- Asking price
- $310,000
- Down payment (15%)
- $46,500
- Loan amount
- $263,500
- Est. monthly rent
- $2,998/mo
- Range $2,548 to $3,448/mo
- Monthly payment, all-in
- $2,477/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.21
- $2,998 rent ÷ $2,477 payment
- Monthly cashflow
- +$521/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 3-bedroom homes in zip 80205, from current market comps, not a per-property guess. High confidence: plenty of comparable rentals in this zip.
Cash to start
$46,500
15% down on $310,000
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 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.