11902 Octave AvenueLone TreeCO80134
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayGlobal investors willing to prioritise equity over near-term yield will find 11902 Octave Avenue, Lone Tree, CO, 80134 in Lone Tree worth study. Rental yield 5.23%. The 5.23% gross yield is below cash-flow benchmarks at $821,000, but 5% annual appreciation, adding $226,827 over five years, frames this as a capital growth position. Rent of $3,576/mo partially offsets the $3,692/mo payment. Ziffy Mortgage finances appreciation-play properties (0.97 DSCR) for non-U.S. residents without domestic income documentation; a 30–35% down payment maximises coverage. Total projected return: $217,839.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.2% | 5.0% |
| Monthly Cash Flow | $(1,449) | $400 |
City averages based on Lone Tree market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,576 |
| Total Monthly Debt Service | $4,698 |
| DSCR Ratio | 0.76x |
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 2025
4,835 sqft lot
$N/A/sqft
$240 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80134, Parker, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 33,753 (100%) |
| Owner Occupied HU | 25,369 (75.2%) |
| Renter Occupied HU | 6,922 (20.5%) |
| Vacant Housing Units | 1,462 ( 4.3%) |
| Median Home Value | $680,411 |
| Average Home Value | $755,101 |
Housing Distribution
Address Breakdown
Residential
31,394
Single Family
25,796
Multi-Family
5,598
Businesses
1,930
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 2025
4,835 sqft lot
$N/A/sqft
$240 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80134, Parker, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 33,753 (100%) |
| Owner Occupied HU | 25,369 (75.2%) |
| Renter Occupied HU | 6,922 (20.5%) |
| Vacant Housing Units | 1,462 ( 4.3%) |
| Median Home Value | $680,411 |
| Average Home Value | $755,101 |
Housing Distribution
Address Breakdown
Residential
31,394
Single Family
25,796
Multi-Family
5,598
Businesses
1,930
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mallikarjun Bikkumalla • HomeSmart
Mls Name: REcolorado
Mls Provider:
Mls ID: #3134275
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)