2769 W Riverwalk Circle Unit ELittletonCO80123
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 Littleton at 2769 W Riverwalk Circle Unit E, Littleton, CO, 80123 priced at $450,000 pairs $2,758/mo rent with after a $2,203/mo payment. Total monthly income equals $2,758/mo. Return on cash invested is 18.07% in year one, and rental yield stands at 7.35% on a $450,000 basis. Equity gained on principal adds $2,904/yr, and 5% annual appreciation accumulates to $124,327 by year five. Five-year ROI measures 93.54% and total cumulative return in cash reaches $139,542. For financing, Ziffy Mortgage’s DSCR program evaluates $2,758/mo property income against a $2,203/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2001
N/A lot
$N/A/sqft
$364 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80123, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,378 (100%) |
| Owner Occupied HU | 13,593 (66.7%) |
| Renter Occupied HU | 6,153 (30.2%) |
| Vacant Housing Units | 632 ( 3.1%) |
| Median Home Value | $663,424 |
| Average Home Value | $759,243 |
Housing Distribution
Address Breakdown
Residential
19,940
Single Family
13,967
Multi-Family
5,973
Businesses
836
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kismet Home Group • Colorado Home Realty
Mls Name: REcolorado
Mls Provider:
Mls ID: #9401511
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)