3654 Melody Plan, Harmony at SolsticeLittletonCO80125
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 3654 Melody Plan, Harmony at Solstice, Littleton, CO, 80125 offers $4,528/mo rent that, after a $3,644/mo payment, leaves $27/mo cash flow. Total monthly income is $4,528/mo, and annual cash flow is $326/yr on $244,937 cash. Return on cash invested measures 20.19% in year one, and rental yield stands at 7.3% at a $744,490 entry. Equity gained on principal adds $4,804/yr while 5% annual appreciation compounds into $205,689 by year five. Five-year ROI records 104.15% and total cumulative return in cash reaches $255,112. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,528/mo property income versus a $3,644/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$162 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80125, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,771 (100%) |
| Owner Occupied HU | 6,919 (89.0%) |
| Renter Occupied HU | 480 ( 6.2%) |
| Vacant Housing Units | 372 ( 4.8%) |
| Median Home Value | $780,705 |
| Average Home Value | $876,669 |
Housing Distribution
Address Breakdown
Residential
6,894
Single Family
6,375
Multi-Family
519
Businesses
390
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
