10164 Ridgegate 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
Investment property for sale in Lone Tree at 10164 Ridgegate Circle, Lone Tree, CO, 80124 listed at $575,000 pairs $3,402/mo rent with a $2,814/mo payment to leave $51/mo cash flow. Total monthly income runs $3,402/mo, and annual cash flow reaches $616/yr on $189,175 cash to close. Return on cash invested measures 20.39% in year one, and rental yield registers 7.1% at a $575,000 basis. Equity gained on principal adds $3,710/yr, and annual property appreciation at 5% supports $158,862 by year five. Five-year ROI tracks 104.9% and total cumulative return in cash totals $198,443. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,402/mo property income relative to a $2,814/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2005
N/A lot
$N/A/sqft
No 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