Denver
Investment Analysis

Denver, CO
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
30
Investment Score
Buy
Cap Rate (Est.)
2.4%
Gross Yield
3.9%
P/R Ratio
19.9x
YoY Growth
-4.2%
Median Home Price
$560,000
Average Rent (1BR)
$1,835/mo
Median Income
$94,157
Population
716,577

Investment Breakdown

40
Value Score
8
Growth Score
27
Safety Score
45
Afford Score

Denver has a price-to-rent ratio of 19.9x, which indicates buying is moderately favorable.

The estimated cap rate of 2.4% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -4.2% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,835
Annual Gross $22,020

Est. Monthly Expenses

Property Tax (~1.5%) -$700
Insurance (~0.5%) -$233
Maintenance (~1%) -$467
Est. Net Cash Flow $435/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Denver Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$524K2027$551Kโ–ฒ 5.2%2028$554Kโ–ฒ 5.7%20232024Now
$583K$497K
Current
$560K
2026
Projected
$551K
โ†‘ 5.2% by 2027
Projected
$554K
โ†‘ 5.7% by 2028
5yr CAGR:+2.2%
Confidence:Low
Rยฒ:0.03
โ–ผ

Looking at the Denver housing market forecast through 2026-2028, the data suggests a period of stabilization rather than dramatic shifts. With a current median home price of $524,186 and a recent YoY price change of -4.0%, the market is clearly cooling from its pandemic-era highs. The 5-year price change of 12.6% (CAGR of 2.4%) indicates a return to more historically normal appreciation patterns. While some prospective buyers are asking, "will Denver home prices drop further?" the current trajectory points toward modest adjustments rather than a significant crash, supported by the market's solid Risk Grade of A.

Affordability will be a key pressure point in Denver real estate Denver 2027. The price-to-rent ratio sits at 21.6x, well above the national average of 18x, which currently makes renting the financially prudent choice according to the buy/rent verdict. With Days on Market at 57 and a Market Temperature of 58/100, properties are moving at a moderate pace, giving buyers more leverage than in recent years. Local economic factors, including continued tech sector growth and migration from higher-cost coastal cities, will provide underlying demand, but high interest rates and affordability constraints will likely keep price growth subdued, potentially within the recent range of $465,536โ€“$585,043.

Rental demand is expected to remain robust as the high price-to-rent ratio incentivizes many to delay homeownership. Denver's strong job market and desirability will likely keep the median rent stable around $1,835/mo, supporting the rental market. For Denver's housing forecast to shift toward more price appreciation, we would need to see a combination of declining interest rates and stronger income growth to improve affordability. However, given the current metrics, a balanced market with flat to low single-digit appreciation seems the most probable scenario for the next few years, making it a stable but not spectacular period for both owners and renters.

Projected Cap Rate (2027)
2.5%
5yr CAGR
+2.2%

Job Market

Unemployment 3.4%
National avg: 3.7%
Job Growth (YoY) +2.8%

Healthcare

82
Score
Excellent

Risk Factors

High Crime Area
Declining Prices

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 97.3%
Months Supply 5.0
Price Drops 31%
Gone in 2 Wks 36%

Market Position

Affordability Average
Safety Higher Risk

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Denver.

Total ROI
-129%
on $112,000 invested
Annual ROI
NaN%
compounded
Total Return
-$144,844
appreciation + cashflow
Mo. Cash Flow
-$2,577
year 1 estimate
Equity Growth Over 5 Years
Y1117kY2121kY3127kY4132kY5138k
Appreciation
$0
Cash Flow
-$144,844
Final Equity
$138,254

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Denver

Property

Purchase Price$560,000
Monthly Rent$1,835
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$2,240
Monthly Cash Flow
-$26,881/ year
-24.0%
Cash-on-Cash
1.3%
Cap Rate

Monthly Breakdown

+ Rental Income$1,835
โˆ’ Mortgage (P&I)$2,832
โˆ’ Property Tax$560
โˆ’ Insurance$125
โˆ’ Maintenance$467
โˆ’ Vacancy Loss$92
= Net Cash Flow-$2,240

Investment Summary

Down Payment
$112,000
Loan Amount
$448,000
Total Monthly Expenses
$4,075
Gross Yield
3.9%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026