2301 E Fremont Avenue Unit W02CentennialCO80122
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 2301 E Fremont Avenue Unit W02, Centennial, CO, 80122 offers a 10.49% rental yield on a $304,800 purchase with $2,665/mo rent. Total monthly income registers $2,665/mo, and a $1,492/mo payment leaves $397/mo available for distribution. Annual cash flow reaches $4,766/yr on $101,041 to close, and return on cash invested stands at 24.63% in year one. Equity gained on principal adds $1,967/yr while 5% annual appreciation supports $84,211 over five years. Portfolio math shows five-year ROI at 129.82% and total cumulative return in cash at $131,167. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,665/mo property income against a $1,492/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Multi Family
Built in 1971
N/A lot
$N/A/sqft
$471 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80122, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,130 (100%) |
| Owner Occupied HU | 10,154 (77.3%) |
| Renter Occupied HU | 2,648 (20.2%) |
| Vacant Housing Units | 328 ( 2.5%) |
| Median Home Value | $659,633 |
| Average Home Value | $698,545 |
Housing Distribution
Address Breakdown
Residential
13,076
Single Family
11,406
Multi-Family
1,670
Businesses
846
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michelle Wilson • HomeSmart Realty
Mls Name: REcolorado
Mls Provider:
Mls ID: #2759101
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)