10863 Towerbridge RoadHighlands RanchCO80130
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe 7.3% yield at 10863 Towerbridge Road, Highlands Ranch, CO, 80130 in Highlands Ranch is solid, but the $3,080/mo payment compresses net cash flow to $78/mo at $685,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $189,253 by year five, and $6,309/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.35) without U.S. income documentation. Total projected return: $264,128.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.3% | 5.5% |
| Monthly Cash Flow | $78 | $350 |
City averages based on Highlands Ranch market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,166 |
| Total Monthly Debt Service | $3,816 |
| DSCR Ratio | 1.09x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2006
3,833 sqft lot
$N/A/sqft
$288 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80130, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,789 (100%) |
| Owner Occupied HU | 7,360 (75.2%) |
| Renter Occupied HU | 2,207 (22.5%) |
| Vacant Housing Units | 222 ( 2.3%) |
| Median Home Value | $664,975 |
| Average Home Value | $696,096 |
Housing Distribution
Address Breakdown
Residential
9,921
Single Family
8,232
Multi-Family
1,689
Businesses
70
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
Single Family
Built in 2006
3,833 sqft lot
$N/A/sqft
$288 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80130, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,789 (100%) |
| Owner Occupied HU | 7,360 (75.2%) |
| Renter Occupied HU | 2,207 (22.5%) |
| Vacant Housing Units | 222 ( 2.3%) |
| Median Home Value | $664,975 |
| Average Home Value | $696,096 |
Housing Distribution
Address Breakdown
Residential
9,921
Single Family
8,232
Multi-Family
1,689
Businesses
70
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices