12158 W Dorado Place Bldg 12158 Unit 204LittletonCO80127
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 12158 W Dorado Place Bldg 12158 Unit 204, Littleton, CO, 80127 earns $83/mo cash flow from $2,489/mo rent with a $1,737/mo payment. Total monthly income totals $2,489/mo, and annual cash flow totals $993/yr on $117,649 capital. ROI tracks 20.75% on current figures, and rental yield reads 8.42% at a $354,900 purchase. Equity gained on principal adds $2,290/yr, and 5% annual appreciation supports $98,052 over five years. Five-year ROI reaches 108.14% and total cumulative return in cash sums $127,228. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,489/mo property income instead of your personal income.
Condo
Built in 2000
N/A lot
$N/A/sqft
$338 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Thaine Swanson • CENTURY 21 Altitude Real Estate, LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #6472413
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)