FOR_SALEGood Deal120 days on market
1444 Willow Street
1444 Willow Street, Denver, CO 80220, Denver, CO 80220
1444 Willow Street, Denver, CO 80220
Loc: Denver, CO
Days Listed
120
Tax Assessed
$457k
Zestimate®
$335k
Market Rate
Lot Size
6,098 sqft
Rent Estimate
$2,752/mo
Est. Cash Flow base
Type
single family
More Than Just a Property
We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.
4.9
Safety Score
A+
Schools
Property Overview
A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.
Features & Amenities
Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit
Haven AI Verdict
Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
6.78%
Total ROI
23.5%
Cash Flow
$201/mo
DSCR
1.12
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
Institutional Underwriting Ledger
Investment Numbers & Operating Model
Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.
Data Sources:MLS List Price: $340,000Rent Basis: Observed Comp Model ($2,752/mo)State Tax Benchmark: 0.51% (CO)Hazard Reserve: $100/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.44%
NOI: $21,899/yr
Cash-on-Cash Yield
0.9%
On $78,200 invested
DSCR Ratio
1.03x
Tight qualification
5-Yr Leveraged ROI
+98.9%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.51% of basis)-$194/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$138/mo
Repairs & Maintenance (10% of rent)-$275/mo
Property Management (8% of rent)-$220/mo
Total Pure Operating Expenses-$927/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,752/mo
Less: Operating Expenses-$927/mo
Net Operating Income (NOI)+$1,825/mo
Less: Debt Service (30yr @ 6.75%)-$1,764/mo
Net Cash Flow
$61/mo
$729/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Denver.