381 S Ames St, Apt B103, Lakewood, CO 80226
Lakewood, CO 80226 · 1 bd · 1 ba · 720 sqft · Condo · 177 days on market
The math, in full
- Asking price
- $108,000
- Down payment (20%)
- $21,600
- Loan amount
- $86,400
- Est. monthly rent
- $1,299/mo
- Range $1,104–$1,494/mo
- Monthly payment, all-in
- $1,152/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.13
- $1,299 rent ÷ $1,152 payment
- Monthly cashflow
- +$147/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 1-bedroom homes in zip 80226, from current market comps — not a per-property guess. High confidence — plenty of comparable rentals in this zip.
Cash to start
$21,600
20% down on $108,000
Your local lenderNo credit pull. No obligation. A loan officer confirms real terms within one business day.
- Screened against real lending criteria — this one fits a current program.
- Qualifies on the property's rent — no W-2 or tax returns.
- Listing data verified as of June 8, 2026.
Not the one? Browse more in CO →
Rent, payment, and cashflow figures are estimates based on current market data and business-purpose investment-loan criteria, for non-owner-occupied property. Not a commitment to lend, not financial advice, and not an offer of any specific loan or property. Listing data may change; properties may sell. All terms confirmed by a loan officer and subject to underwriting and appraisal.