Rental Property Investment Analysis
Investment metrics for 10010 E Gunnison Pl Unit 702, Denver, CO 80247
zillow
Condominium
📍 10010 E Gunnison Pl Unit 702, Denver, CO 80247
$323,600
🛏 2 bed
🚿 2 bath
📐 1,265 sqft
18
/ 100
Deal Score
F
High Risk Investment
Grade F · 18/100
Monthly Cash Flow
$-248
After all expenses
Cap Rate
5.31%
Below 6% threshold
Monthly Rent
$2,100/mo
Estimated
Total Expenses
$2,348/mo
All-in monthly
Cash-on-Cash
-3.99%
Low return
Annual Cash Flow
$-2,970
Per year
Break-Even Analysis
Break-Even Rent
$2,348 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (18/100) with a negative cash flow of $-248/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Condominium at 10010 E Gunnison Pl Unit 702, Denver, CO 80247 is listed at $323,600 with 2 bed / 2 bath and 1,265 sq ft.
The estimated monthly rent is $2,100, generating a negative monthly cash flow of $-248 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.31% and the cash-on-cash return is -3.99%. This deal received a score of 18/100 (Grade F: High Risk Investment).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk