12054 E Lake CircleGreenwood VillageCO80111
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingCapital preservation and steady income define 12054 E Lake Circle, Greenwood Village, CO, 80111 in Greenwood Village. Rental yield 6.95%. The 1.29 coverage passes Ziffy Mortgage's DSCR threshold for non-U.S. residents. Five-year appreciation of $219,644 and $7,322/yr in principal reduction project total return of $283,125.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7% | 5.5% |
| Monthly Cash Flow | $(283) | $300 |
City averages based on Greenwood Village market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,606 |
| Total Monthly Debt Service | $4,572 |
| DSCR Ratio | 1.01x |
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.
Single Family
Built in 2001
3,441 sqft lot
$N/A/sqft
$255 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80111, Englewood, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,609 (100%) |
| Owner Occupied HU | 7,737 (56.9%) |
| Renter Occupied HU | 5,139 (37.8%) |
| Vacant Housing Units | 733 ( 5.4%) |
| Median Home Value | $910,078 |
| Average Home Value | $1,022,406 |
Housing Distribution
Address Breakdown
Residential
13,749
Single Family
8,391
Multi-Family
5,358
Businesses
2,198
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 2001
3,441 sqft lot
$N/A/sqft
$255 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80111, Englewood, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,609 (100%) |
| Owner Occupied HU | 7,737 (56.9%) |
| Renter Occupied HU | 5,139 (37.8%) |
| Vacant Housing Units | 733 ( 5.4%) |
| Median Home Value | $910,078 |
| Average Home Value | $1,022,406 |
Housing Distribution
Address Breakdown
Residential
13,749
Single Family
8,391
Multi-Family
5,358
Businesses
2,198
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Hadley Anne Ott • Discover Realty Group, LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #6374963
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)