10076 Belvedere CircleLone TreeCO80124
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Total monthly income runs $2,648/mo, and a $3,509/mo payment. Purchase price stands at $717,000, and rental yield measures 4.43% with $2,648/mo rent. Return on cash invested shows 9.47% in year one, and 5% annual appreciation builds toward $198,094 over five years. Five-year ROI reaches 47.39% and total cumulative return in cash records $111,781. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,648/mo property income covering a $3,509/mo payment rather than investor’s personal income.
Townhouse
Built in 2017
1,960 sqft lot
$N/A/sqft
$312 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80124, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,589 (100%) |
| Owner Occupied HU | 5,436 (51.3%) |
| Renter Occupied HU | 4,606 (43.5%) |
| Vacant Housing Units | 547 ( 5.2%) |
| Median Home Value | $769,875 |
| Average Home Value | $856,287 |
Housing Distribution
Address Breakdown
Residential
10,189
Single Family
5,575
Multi-Family
4,614
Businesses
904
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Charles Ward • Novella Real Estate
Mls Name: REcolorado
Mls Provider:
Mls ID: #4103990
Disclaimer: 2025 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. [Click here for more information](/mls-disclaimers/#17059)