12183 W Cross Drive #302LittletonCO80127
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
Rental property for sale in Littleton at 12183 W Cross Drive #302, Littleton, CO, 80127 generates $2,893/mo in rent and, after a $1,640/mo payment, leaves $555/mo in cash flow. Total monthly income is $2,893/mo, and annual cash flow is $6,661/yr on $111,053 invested. Return on cash invested sits at 25.91% in year one, and rental yield is 10.36% on a $335,000 entry. Equity gained on principal adds $2,162/yr, while 5% annual appreciation builds toward $92,554 over five years. Five-year ROI reaches 136.08% and total cumulative return in cash sums $151,124. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,893/mo property income rather than buyer’s personal income.
Condo
Built in 1998
N/A lot
$N/A/sqft
$385 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Shantell Quintanar • Real Broker, LLC DBA Real
Mls Name: REcolorado
Mls Provider:
Mls ID: #5551224
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)