12728 W Geddes DriveLittletonCO80127
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 12728 W Geddes Drive, Littleton, CO, 80127 generates $5,101/mo in rent and, after a $3,959/mo payment, leaves $309/mo in cash flow. Total monthly income is $5,101/mo, and annual cash flow is $3,708/yr on $266,128 invested. Return on cash invested sits at 21.45% in year one, and rental yield is 7.57% on a $808,900 entry. Equity gained on principal adds $5,220/yr, while 5% annual appreciation builds toward $223,484 over five years. Five-year ROI reaches 110.76% and total cumulative return in cash sums $294,762. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,101/mo property income rather than buyer’s personal income.
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: #5336065
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)