2561 E Nichols CircleCentennialCO80122
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 2561 E Nichols Circle, Centennial, CO, 80122 earns $687/mo cash flow from $3,120/mo rent with a $2,043/mo payment. Total monthly income totals $3,120/mo, and annual cash flow totals $8,248/yr on $138,401 capital. ROI tracks 25.87% on current figures, and rental yield reads 8.97% at a $417,500 purchase. Equity gained on principal adds $2,694/yr, and 5% annual appreciation supports $115,348 over five years. Five-year ROI reaches 134.33% and total cumulative return in cash sums $185,918. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,120/mo property income instead of your personal income.
Townhouse
Built in 1984
828 sqft lot
$N/A/sqft
No 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: Illona Gerlock • Coldwell Banker Realty 18
Mls Name: REcolorado
Mls ID: #8106767