9995 E Harvard Ave, Denver, CO 80231

2 bd · 1 ba · 721 sqft · built 1972 · Denver · CONDOS·source listing ↗

$185,000

seller intel

Motivation score

15/100

OnePercent model (vv1)$2,015/mo

p10–p90 confidence band

HUD Fair Market Rent · 80231 · 2BR$2,170/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Denver

Flood risk indexRelatively Moderate FEMA NRI

Median household income$76,502

Median area rent$1,764/mo

Median home value$500,600

the verdict

1.09%vs 0.8% target

financing: 20% down · — (FRED, live) · 30yr

$185,000

1.09% · rent $2,015

Intrinsic value · income approach

$363,273

49% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.