11950 Soprano TrailLone TreeCO80134
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe 7.87% yield at 11950 Soprano Trail, Lone Tree, CO, 80134 in Lone Tree is solid, but the $2,428/mo payment compresses net cash flow to $13/mo at $539,990. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $149,189 by year five, and $4,973/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.46) without U.S. income documentation. Total projected return: $206,395.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.9% | 5.0% |
| Monthly Cash Flow | $13 | $400 |
City averages based on Lone Tree market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,540 |
| Total Monthly Debt Service | $3,312 |
| DSCR Ratio | 1.07x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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.
Townhouse
Built in 2025
751 sqft lot
$N/A/sqft
$380 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
Townhouse
Built in 2025
751 sqft lot
$N/A/sqft
$380 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: TEAM KAMINSKY • Landmark Residential Brokerage
Mls Name: REcolorado
Mls Provider:
Mls ID: #7410635
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)