167 WHITEHAVEN CircleHighlands RanchCO80129
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 Highlands Ranch at 167 WHITEHAVEN Circle, Highlands Ranch, CO, 80129 priced at $539,000 pairs $3,211/mo rent with $70/mo cash flow after a $2,638/mo payment. Total monthly income equals $3,211/mo, and annual cash flow comes to $839/yr on $177,331 invested. Return on cash invested is 20.53% in year one, and rental yield stands at 7.15% on a $539,000 basis. Equity gained on principal adds $3,478/yr, and 5% annual appreciation accumulates to $148,916 by year five. Five-year ROI measures 105.67% and total cumulative return in cash reaches $187,392. For financing, Ziffy Mortgage’s DSCR program evaluates $3,211/mo property income against a $2,638/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2003
1,481 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80129, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,105 (100%) |
| Owner Occupied HU | 8,247 (62.9%) |
| Renter Occupied HU | 4,271 (32.6%) |
| Vacant Housing Units | 587 ( 4.5%) |
| Median Home Value | $662,623 |
| Average Home Value | $720,201 |
Housing Distribution
Address Breakdown
Residential
12,761
Single Family
9,093
Multi-Family
3,668
Businesses
604
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kevin Risen • AXEN Realty
Mls Name: REcolorado
Mls ID: #9675010