12656 W Frost AvenueLittletonCO80127
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 12656 W Frost Avenue, Littleton, CO, 80127 listed at $827,600 pairs $5,101/mo rent with a $4,051/mo payment to leave $200/mo cash flow. Total monthly income runs $5,101/mo, and annual cash flow reaches $2,395/yr on $272,280 cash to close. Return on cash invested measures 20.94% in year one, and rental yield registers 7.4% at a $827,600 basis. Equity gained on principal adds $5,340/yr, and annual property appreciation at 5% supports $228,651 by year five. Five-year ROI tracks 107.99% and total cumulative return in cash totals $294,033. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,101/mo property income relative to a $4,051/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
5,358 sqft lot
$N/A/sqft
$78 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tom Ullrich • RE/MAX Professionals
Mls Name: REcolorado
Mls Provider:
Mls ID: #3727241
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)