0out of 100
Fair

1435 South Ogden Street, Denver, CO, USA

Score Breakdown
Value40/40
Cash Flow0/35
Location18/25
$
$650,000
%
$130,000 cash at risk up front
58
1435 South Ogden Street, Denver, CO, USA
5 bd2 ba

Fair

58/100

This is a risky deal. Watch that the price sits above market monthly cash flow is negative.

Highlights
  • Stable, average-risk fundamentals
Watch-outs
  • Priced 118% above market
  • $1,672/mo negative cash flow
  • Cap rate only 2.07%
  • No equity after repairs
  • Neighborhood scores 58/100

Price vs. Market

Fair
Your offer
$447/sqft
Area avg
$464/sqft
4% below market average
Your offer
$650,000
At market rate
$675,120

ARV Assessment

GoodLive · LLM + comps
ARV Low
$950k
Est. ARV
$1.2M
ARV High
$1.4M
Total Investment
$650k
Est. ARV
$1.2M
Rehab Cost
$4k
Potential Equity
$550k
Comparable Reasoning

The ARV range for the subject property after full renovation is estimated between $950,000 and $1,450,000 based on selected comparables.

2 more details
Condition Assessment

Property presents in turnkey condition. Estimated rehab of $4k covers minor refresh and make-ready.

Methodology

Sales-comparison approach using 6 live sold comps from Realtor.com (filtered from 10 candidates), evaluated by LLM for proximity, recency, and renovation quality.

High confidence6 live sold comps

Comparable Sales

6 comps
1542 S Ogden St, Denver, CO
95% match
$1,250,000
$636/sqft
1542 S Ogden St, Denver, CO
4 1 1,9640.13 misold Apr 2026
1476 S Ogden St, Denver, CO
85% match
$625,000
$590/sqft
1476 S Ogden St, Denver, CO
2 1 1,0600.05 mi
1415 S Clarkson St, Denver, CO
85% match
$1,020,000
$444/sqft
1415 S Clarkson St, Denver, CO
3 1 2,2950.13 misold May 2026
1634 S Emerson St, Denver, CO
90% match
$1,750,000
$484/sqft
1634 S Emerson St, Denver, CO
4 2.5 3,6180.24 misold Jun 2022
1359 S Corona St, Denver, CO
75% match
$599,900
$288/sqft
1359 S Corona St, Denver, CO
4 1 2,0840.12 misold Oct 2025
1330 S Corona St, Denver, CO
80% match
$530,500
$437/sqft
1330 S Corona St, Denver, CO
2 1 1,2130.17 misold May 2026
ARV & comps — see the full analysis on Offa

Rental Income

Needs WorkLive · 5 comps
25th pct
$2,600
Median /mo
$2,800
75th pct
$2,880
Monthly Rent
$2,800
Annual Rent
$34k
Rental Yield
5.2%
Cap Rate
2.8%
Market Assessment

Median area rent is $2,800/mo based on 5 comps. Standard deviation $272/mo indicates consistent pricing in the area.

2 more details
Comparable Reasoning

Based on 5 comparable rentals within 1.0 miles of similar houses, monthly rents range from $2,600 (25th percentile) to $2,880 (75th percentile), with a median of $2,800.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 1.0 miles. Standard deviation: $272.

Based on 5 rental comps within 1.0 mi · σ $272
Rental analysis — see the full analysis on Offa

Financing Calculator

Needs WorkLive rate · Freddie Mac
Using the current 6.69% 30-yr fixed national average (as of 2026-08-06). Adjust below to match your quote.
Price
$650,000
Loan
$520,000
$130,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$3,352/mo
Estimated Rent$2,800/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return-8.19%
Total Payment
$3,712/mo
Monthly Cash Flow
$-912/mo
Negative cash flow: $912/mo
Monthly expenses exceed rental income. Consider a lower offer, larger down payment, or higher rent.

Neighborhood Profile

GoodLive Data
ATier
Strong Neighborhood74/100
Composite socioeconomic score
Median Income
$120k
Median Home
$871k
Median Rent
$1,963/mo
Homeownership
55.66%
Vacancy
5.92%
Population
39,155
Score Breakdown
Income & Wealth
81
Housing Market
70
Education
95
Employment
84
Stability
30
Infrastructure
90
Neighborhood data — see the full analysis on Offa

City Population

GoodLive Data
Denver, CO
10-year population trend
+12.6% / decade
City Population
713,734
Density / sq mi
4,663
Area (sq mi)
153
Within 1 Mile
14,181
1-Mile Density
6,236
Trend Years
2014–2023

Get alerts for deals like this in Denver

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby