10791 Trailrider Pass, Littleton, CO, 80127 | $272/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2642 sft

7000 E Quincy Avenue #416, Denver, CO, 80237

4 Bed
2 Bath
2100 sft

7868 Linda Circle, Denver, CO, 80221

3 Bed
2 Bath
1500 sft

257 Cherokee Street, Denver, CO, 80223

3 Bed
2 Bath
1584 sft

9252 E Mansfield Avenue, Denver, CO, 80237

Nearby investment properties with comparable prices

Currently Rented+ 1 more

2 Bed
3 Bath
1418 sft

7035 E 38th Ave #4, Denver, CO, 80207

3 Bed
3 Bath
1492 sft

1372 S Boston Court #A, Denver, CO, 80247

2 Bed
1 Bath
1006 sft

2054 W Arbor Ave, Littleton, CO, 80120

2 Bed
3 Bath
2489 sft

10603 W Dumbarton Circle #B, Littleton, CO, 80127

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Littleton at 10791 Trailrider Pass, Littleton, CO, 80127 earns $272/mo cash flow from $3,914/mo rent with a $3,059/mo payment. Total monthly income totals $3,914/mo, and annual cash flow totals $3,260/yr on $205,625 capital. ROI tracks 21.65% on current figures, and rental yield reads 7.51% at a $625,000 purchase. Equity gained on principal adds $4,033/yr, and 5% annual appreciation supports $172,676 over five years. Five-year ROI reaches 111.65% and total cumulative return in cash sums $229,573. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,914/mo property income instead of your personal income.

Single Family

Built in 1994

8,799 sqft lot

$N/A/sqft

No HOA