11487 W Grand Way, Littleton, CO, 80127 | $3/mo Cash Flow

For Sale

Listed for sale 1 day ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1949 sft

2260 W Center Avenue, Denver, CO, 80223

3 Bed
3 Bath
2423 sft

85 S Elati St, Denver, CO, 80223

3 Bed
2 Bath
2060 sft

261 Fox Street, Denver, CO, 80223

3 Bed
2 Bath
1563 sft

35 N Fox Street, Denver, CO, 80223

Nearby investment properties with comparable prices

4 Bed
2 Bath
2240 sft

15503 E Princeton Avenue, Aurora, CO, 80013

3 Bed
3 Bath
2068 sft

7105 E Briarwood Drive, Centennial, CO, 80112

3 Bed
3 Bath
2090 sft

2668 E Fremont Place, Centennial, CO, 80122

3 Bed
3 Bath
1606 sft

3348 S Elkhart Street, Aurora, CO, 80014

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 11487 W Grand Way, Littleton, CO, 80127 earns $3/mo cash flow from $3,354/mo rent with a $2,814/mo payment. Total monthly income totals $3,354/mo, and annual cash flow totals $40/yr on $189,175 capital. ROI tracks 20.08% on current figures, and rental yield reads 7% at a $575,000 purchase. Equity gained on principal adds $3,710/yr, and 5% annual appreciation supports $158,862 over five years. Five-year ROI reaches 103.27% and total cumulative return in cash sums $195,359. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,354/mo property income instead of your personal income.

Single Family

Built in 2022

2,047 sqft lot

$N/A/sqft

No HOA