11053 Bright Sky CircleLittletonCO80125
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingReliable and efficiently structured, 11053 Bright Sky Circle, Littleton, CO, 80125 in Littleton is a conservative rental investment at $1,100,000. Rental yield 6.67%. A 1.24 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $303,910; $10,131/yr in principal paydown supplements. Total projected return: $387,107.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.7% | 5.1% |
| Monthly Cash Flow | $(451) | $1,850 |
City averages based on Littleton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,118 |
| Total Monthly Debt Service | $6,131 |
| DSCR Ratio | 1.00x |
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 2023
6,578 sqft lot
$N/A/sqft
$158 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80125, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,771 (100%) |
| Owner Occupied HU | 6,919 (89.0%) |
| Renter Occupied HU | 480 ( 6.2%) |
| Vacant Housing Units | 372 ( 4.8%) |
| Median Home Value | $780,705 |
| Average Home Value | $876,669 |
Housing Distribution
Address Breakdown
Residential
6,894
Single Family
6,375
Multi-Family
519
Businesses
390
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 2023
6,578 sqft lot
$N/A/sqft
$158 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80125, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,771 (100%) |
| Owner Occupied HU | 6,919 (89.0%) |
| Renter Occupied HU | 480 ( 6.2%) |
| Vacant Housing Units | 372 ( 4.8%) |
| Median Home Value | $780,705 |
| Average Home Value | $876,669 |
Housing Distribution
Address Breakdown
Residential
6,894
Single Family
6,375
Multi-Family
519
Businesses
390
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices