Rental Property Investment Analysis
Investment metrics for 1306 S Parker Rd #167, Denver, CO 80231
zillow
Condominium
📍 1306 S Parker Rd #167, Denver, CO 80231
$80,000
🛏 1 bed
🚿 1 bath
📐 625 sqft
2
/ 100
Deal Score
F
High Risk Investment
Grade F · 2/100
Monthly Cash Flow
$-384
After all expenses
Cap Rate
0.47%
Below 6% threshold
Monthly Rent
$640/mo
Estimated
Total Expenses
$1,024/mo
All-in monthly
Cash-on-Cash
-25.03%
Low return
Annual Cash Flow
$-4,605
Per year
Break-Even Analysis
Break-Even Rent
$1,024 / 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 (2/100) with a negative cash flow of $-384/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Condominium at 1306 S Parker Rd #167, Denver, CO 80231 is listed at $80,000 with 1 bed / 1 bath and 625 sq ft.
The estimated monthly rent is $640, generating a negative monthly cash flow of $-384 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 0.47% and the cash-on-cash return is -25.03%. This deal received a score of 2/100 (Grade F: High Risk Investment).
More analyzed properties in Denver
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