12596 W Frost Ave,Littleton,CO,80127

Investment Highlights

Investment property for sale in Littleton at 12596 W Frost Ave, Littleton, CO, 80127 offers a 7.8% rental yield on a $784,900 purchase with $5,101/mo rent. Total monthly income registers $5,101/mo, and a $3,842/mo payment leaves $526/mo available for distribution. Annual cash flow reaches $6,317/yr on $258,232 to close, and return on cash invested stands at 22.51% in year one. Equity gained on principal adds $5,065/yr while 5% annual appreciation supports $216,853 over five years. Portfolio math shows five-year ROI at 116.27% and total cumulative return in cash at $300,247. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,101/mo property income against a $3,842/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.