0out of 100
Good Deal

285 South Newton Street, Denver, CO, USA

Score Breakdown
Value40/40
Cash Flow30/35
Location12/25
$
$310,000
%
$62,000 cash at risk up front
82
285 South Newton Street, Denver, CO, USA
3 bd1 ba1,700 sqft

Good Deal

82/100

This is a solid deal — priced below the local market with healthy equity after repairs. Watch that the rental yield is thin the neighborhood scores low.

Highlights
  • 27% below area price per sqft
  • $71k potential equity (10%)
  • $194/mo positive cash flow
Watch-outs
  • Cap rate only 4.49%
  • Neighborhood scores 62/100

Price vs. Market

Good
Your offer
$182/sqft
Area avg
$286/sqft
36% below market average
You save ~$176,800 vs buying at market rate
Your offer
$310,000
At market rate
$486,200

ARV Assessment

GoodLive · LLM + comps
ARV Low
$420k
Est. ARV
$510k
ARV High
$600k
Total Investment
$390k
Est. ARV
$510k
Rehab Cost
$80k
Potential Equity
$120k
Comparable Reasoning

The ARV range for the subject property after full renovation is estimated between $420,000 and $600,000 based on selected comparable sales.

2 more details
Condition Assessment

Property presents in turnkey condition. Estimated rehab of $80k 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
250 S Osceola St, Denver, CO
95% match
$450,000
$267/sqft
250 S Osceola St, Denver, CO
3 2 1,6830.03 misold May 2026
243 S Osceola St, Denver, CO
90% match
$520,000
$463/sqft
243 S Osceola St, Denver, CO
3 2.5 1,1220.09 misold Dec 2022
$375,000
$305/sqft
330 S Raleigh St, Denver, CO
3 2 1,2290.22 misold Apr 2026
View listing
172 S Lowell Blvd, Denver, CO
75% match
$246,100
$220/sqft
172 S Lowell Blvd, Denver, CO
3 1 1,1210.21 misold Dec 2015
3493 W Dakota Ave, Denver, CO
70% match
$297,500
$381/sqft
3493 W Dakota Ave, Denver, CO
2 1 7800.26 misold May 2026
3 S Newton St, Denver, CO
65% match
$920,000
$200/sqft
3 S Newton St, Denver, CO
6 1 4,5900.33 misold Apr 2022
ARV & comps — see the full analysis on Offa

Rental Income

FairLive · 7 comps
25th pct
$2,350
Median /mo
$2,540
75th pct
$3,310
Monthly Rent
$2,540
Annual Rent
$30k
Rental Yield
9.8%
Cap Rate
5.4%
Market Assessment

Median area rent is $2,540/mo based on 7 comps. Standard deviation $462/mo indicates varied pricing in the area.

2 more details
Comparable Reasoning

Based on 7 comparable rentals within 1.0 miles of similar houses, monthly rents range from $2,350 (25th percentile) to $3,310 (75th percentile), with a median of $2,540.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 1.0 miles. Standard deviation: $462.

Based on 7 rental comps within 1.0 mi · σ $462
Rental analysis — see the full analysis on Offa

Financing Calculator

GoodLive rate · Freddie Mac
Using the current 6.43% 30-yr fixed national average (as of 2026-07-02). Adjust below to match your quote.
Price
$310,000
Loan
$248,000
$62,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$1,556/mo
Estimated Rent$2,540/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return5.27%
Total Payment
$1,916/mo
Monthly Cash Flow
+$624/mo
Positive cash flow: $624/mo

Neighborhood Profile

Needs WorkLive Data
CTier
Emerging Neighborhood54/100
Composite socioeconomic score
Median Income
$67k
Median Home
$426k
Median Rent
$1,464/mo
Homeownership
57.68%
Vacancy
3.66%
Population
60,095
Score Breakdown
Income & Wealth
42
Housing Market
66
Education
33
Employment
66
Stability
60
Infrastructure
78
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
15,249
1-Mile Density
6,303
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