1805 E Panama DriveCentennialCO80121
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 Centennial at 1805 E Panama Drive, Centennial, CO, 80121 uses $192,465 cash to close to unlock $5,172/yr annual cash flow and $431/mo monthly cash flow. Total monthly income runs $3,840/mo, and a $2,863/mo payment keeps the spread at $431/mo. Purchase price stands at $585,000, and rental yield measures 7.88% with $3,840/mo rent. Return on cash invested shows 22.75% in year one, and 5% annual appreciation builds toward $161,625 over five years. Five-year ROI reaches 117.54% and total cumulative return in cash records $226,218. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,840/mo property income covering a $2,863/mo payment rather than investor’s personal income.
Single Family
Built in 1963
10,864 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80121, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,406 (100%) |
| Owner Occupied HU | 5,749 (77.6%) |
| Renter Occupied HU | 1,401 (18.9%) |
| Vacant Housing Units | 256 ( 3.5%) |
| Median Home Value | $732,129 |
| Average Home Value | $988,168 |
Housing Distribution
Address Breakdown
Residential
7,295
Single Family
6,995
Multi-Family
300
Businesses
272
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: William Knapp • Compass - Denver
Mls Name: REcolorado
Mls ID: #2535378