4474 Copeland Circle #102LittletonCO80126
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 Littleton at 4474 Copeland Circle #102, Littleton, CO, 80126 offers a 9.12% rental yield on a $380,000 purchase with $2,888/mo rent. Total monthly income registers $2,888/mo, and a $1,860/mo payment leaves $378/mo available for distribution. Annual cash flow reaches $4,540/yr on $125,970 to close, and return on cash invested stands at 23.51% in year one. Equity gained on principal adds $2,452/yr while 5% annual appreciation supports $104,987 over five years. Portfolio math shows five-year ROI at 122.73% and total cumulative return in cash at $154,609. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,888/mo property income against a $1,860/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2019
N/A lot
$N/A/sqft
$295 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Susie Wargin • RE/MAX Alliance
Mls Name: REcolorado
Mls Provider:
Mls ID: #8127433
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](/mls-disclaimers/#17059)