342 W Jamison Place Unit 62LittletonCO80120
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 342 W Jamison Place Unit 62, Littleton, CO, 80120 in Littleton at $494,000 earns $3,336/mo in rent and nets $25/mo after the $2,221/mo payment, a 8.1% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $136,483 over five years. Ziffy Mortgage underwrites this on a 1.50 DSCR without U.S. credit history. With $4,550/yr in principal paydown, total projected return reaches $190,117.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 5.1% |
| Monthly Cash Flow | $25 | $1,850 |
City averages based on Littleton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,336 |
| Total Monthly Debt Service | $3,114 |
| DSCR Ratio | 1.07x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 1995
N/A lot
$N/A/sqft
$425 monthly 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
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
Townhouse
Built in 1995
N/A lot
$N/A/sqft
$425 monthly 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