3313 Jasmine St, Denver, CO 80207

3 bd · 1 ba · 1,089 sqft · built 1955 · Denver · SINGLE_FAMILY·source listing ↗

$430,000

rent, three ways

OnePercent model (vv1)$2,919/mo

p10–p90 confidence band

HUD Fair Market Rent · 80207 · 3BR

$2,810/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$115,542

Median area rent$1,879/mo

Median home value$705,200

the verdict

0.68%vs 1.0% target

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

$430,000

0.68% · rent $2,919

Intrinsic value · income approach

$595,428

28% 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.