12118 W Cooper Drive, Littleton, CO, 80127 | $468/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
4058 sft

10751 Fairway Vistas Court, Littleton, CO, 80125

3 Bed
4 Bath
1890 sft

3036 Wilson Court Unit 7, Denver, CO, 80205

3 Bed
3 Bath
2194 sft

16858 W 14th Place, Golden, CO, 80401

4 Bed
4 Bath
3943 sft

643 Aspen Road, Golden, CO, 80401

Nearby investment properties with comparable prices

3 Bed
3 Bath
2954 sft

10984 Snowdon Street, Parker, CO, 80134

3 Bed
3 Bath
1433 sft

2721 W 24th Avenue #102, Denver, CO, 80211

3 Bed
2 Bath
1744 sft

5210 E 33rd Avenue, Denver, CO, 80207

Currently Rented+ 1 more

4 Bed
2 Bath
1713 sft

3255-3259 Pontiac Street, Denver, CO, 80207

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 12118 W Cooper Drive, Littleton, CO, 80127 uses $261,555 cash to close to unlock $5,616/yr annual cash flow and $468/mo monthly cash flow. Total monthly income runs $5,101/mo, and a $3,891/mo payment keeps the spread at $468/mo. Purchase price stands at $795,000, and rental yield measures 7.7% with $5,101/mo rent. Return on cash invested shows 22.21% in year one, and 5% annual appreciation builds toward $219,644 over five years. Five-year ROI reaches 114.65% and total cumulative return in cash records $299,878. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,101/mo property income covering a $3,891/mo payment rather than investor’s personal income.

Single Family

Built in 1997

6,665 sqft lot

$N/A/sqft

No HOA