29 Woodland Circle, Highlands Ranch, CO, 80126 | $1,005/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2995 sft

1960 S Lansing Court, Aurora, CO, 80014

3 Bed
3 Bath
2321 sft

8170 S Tamarac Street, Centennial, CO, 80112

5 Bed
3 Bath
3500 sft

10904 Eagle Run Drive, Parker, CO, 80138

4 Bed
4 Bath
3398 sft

10528 Applebrook Circle, Highlands Ranch, CO, 80130

Nearby investment properties with comparable prices

2 Bed
1 Bath
913 sft

5090 Tejon Street, Denver, CO, 80221

3 Bed
2 Bath
2238 sft

2239 S Truckee Street, Aurora, CO, 80013

5 Bed
3 Bath
2720 sft

3942 S Helena Street, Aurora, CO, 80013

4 Bed
3 Bath
2622 sft

12386 E Bates Circle, Aurora, CO, 80014

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Highlands Ranch at 29 Woodland Circle, Highlands Ranch, CO, 80126 earns $1,005/mo cash flow from $4,444/mo rent with a $2,888/mo payment. Total monthly income totals $4,444/mo, and annual cash flow totals $12,064/yr on $194,110 capital. ROI tracks 26.28% on current figures, and rental yield reads 9.04% at a $590,000 purchase. Equity gained on principal adds $3,807/yr, and 5% annual appreciation supports $163,006 over five years. Five-year ROI reaches 136.49% and total cumulative return in cash sums $264,940. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,444/mo property income instead of your personal income.

Townhouse

Built in 1997

N/A lot

$N/A/sqft

No HOA