DSCR investment property · Arvada
8690 Allison St, Apt C, Arvada, CO 80005
Arvada, CO 80005 · 2 bd · 1.5 ba · 806 sqft · Condo · 83 days on market
The math, in full
- Asking price
- $257,000
- Down payment (15%)
- $38,550
- Loan amount
- $218,450
- Est. monthly rent
- $3,099/mo
- Range $2,634 to $3,564/mo
- Monthly payment, all-in
- $2,167/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.43
- $3,099 rent ÷ $2,167 payment
- Monthly cashflow
- +$932/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 2-bedroom homes in zip 80005, from current market comps, not a per-property guess. Medium confidence: a moderate number of comparable rentals in this zip.
Cash to start
$38,550
15% down on $257,000
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.