11305 W Crestline DriveLittletonCO80127
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
Rental property for sale in Littleton at 11305 W Crestline Drive, Littleton, CO, 80127 generates $4,046/mo in rent and, after a $2,839/mo payment, leaves $590/mo in cash flow. Total monthly income is $4,046/mo, and annual cash flow is $7,077/yr on $190,820 invested. Return on cash invested sits at 23.77% in year one, and rental yield is 8.37% on a $580,000 entry. Equity gained on principal adds $3,743/yr, while 5% annual appreciation builds toward $160,243 over five years. Five-year ROI reaches 123.21% and total cumulative return in cash sums $235,101. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,046/mo property income rather than buyer’s personal income.
Single Family
Built in 1999
5,053 sqft lot
$N/A/sqft
$135 quarterly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jason Reynebeau • MB Reynebeau & CO
Mls Name: REcolorado
Mls Provider:
Mls ID: #3192348
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)