11868 W Progress AvenueLittletonCO80127
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
Investment property for sale in Littleton at 11868 W Progress Avenue, Littleton, CO, 80127 uses $259,910 cash to close to unlock $1,100/yr annual cash flow and $92/mo monthly cash flow. Total monthly income runs $4,771/mo, and a $3,867/mo payment keeps the spread at $92/mo. Purchase price stands at $790,000, and rental yield measures 7.25% with $4,771/mo rent. Return on cash invested shows 20.48% in year one, and 5% annual appreciation builds toward $218,262 over five years. Five-year ROI reaches 105.54% and total cumulative return in cash records $274,308. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,771/mo property income covering a $3,867/mo payment rather than investor’s personal income.
Single Family
Built in 1998
6,708 sqft lot
$N/A/sqft
$75 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jason Lewis • Your Castle Real Estate Inc
Mls Name: REcolorado
Mls Provider:
Mls ID: #6945535
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)