10870 Crestone Needles DriveParkerCO80138
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingInvestors approaching the U.S. market with capital-preservation in mind will find 10870 Crestone Needles Drive, Parker, CO, 80138 in Parker aligned with their strategy. Rental yield 6.51%. DSCR 1.21 and 6.51% yield provide a sound foundation. Ziffy Mortgage's DSCR program enables non-U.S. residents to acquire without domestic credit. Over five years, 5% appreciation and $6,539/yr in paydown build toward a projected cumulative return of $241,257.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.5% | 3.2% |
| Monthly Cash Flow | $(427) | $1,200 |
City averages based on Parker market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,851 |
| Total Monthly Debt Service | $3,995 |
| DSCR Ratio | 0.96x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1999
0.38 Acres lot
$N/A/sqft
$960 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80138, Parker, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,214 (100%) |
| Owner Occupied HU | 10,065 (76.2%) |
| Renter Occupied HU | 2,813 (21.3%) |
| Vacant Housing Units | 336 ( 2.5%) |
| Median Home Value | $690,246 |
| Average Home Value | $757,861 |
Housing Distribution
Address Breakdown
Residential
12,959
Single Family
10,709
Multi-Family
2,250
Businesses
387
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 1999
0.38 Acres lot
$N/A/sqft
$960 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80138, Parker, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,214 (100%) |
| Owner Occupied HU | 10,065 (76.2%) |
| Renter Occupied HU | 2,813 (21.3%) |
| Vacant Housing Units | 336 ( 2.5%) |
| Median Home Value | $690,246 |
| Average Home Value | $757,861 |
Housing Distribution
Address Breakdown
Residential
12,959
Single Family
10,709
Multi-Family
2,250
Businesses
387
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michelle Conway • Corcoran Perry & Co.
Mls Name: REcolorado
Mls Provider:
Mls ID: #8287840
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)