2402 W Dry Creek CourtLittletonCO80120
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
Total monthly income runs $5,585/mo, and a $6,363/mo payment. Purchase price stands at $1,300,000, and rental yield measures 5.16% with $5,585/mo rent. Return on cash invested shows 14.39% in year one, and 5% annual appreciation builds toward $359,166 over five years. Five-year ROI reaches 72.77% and total cumulative return in cash records $306,495. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,585/mo property income covering a $6,363/mo payment rather than investor’s personal income.
Single Family
Built in 1997
0.51 Acres lot
$N/A/sqft
$325 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80120, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,867 (100%) |
| Owner Occupied HU | 7,388 (53.3%) |
| Renter Occupied HU | 5,819 (42.0%) |
| Vacant Housing Units | 660 ( 4.8%) |
| Median Home Value | $660,296 |
| Average Home Value | $706,870 |
Housing Distribution
Address Breakdown
Residential
13,366
Single Family
10,308
Multi-Family
3,058
Businesses
1,309
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Umphress • Real Broker, LLC DBA Real
Mls Name: REcolorado
Mls Provider:
Mls ID: #8008181
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](/info/mls-disclaimers/#17059)