4500 Copeland Circle #104LittletonCO80126
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 4500 Copeland Circle #104, Littleton, CO, 80126 generates $3,392/mo in rent and, after a $1,904/mo payment, leaves $830/mo in cash flow. Total monthly income is $3,392/mo, and annual cash flow is $9,959/yr on $128,954 invested. Return on cash invested sits at 27.63% in year one, and rental yield is 10.46% on a $389,000 entry. Equity gained on principal adds $2,510/yr, while 5% annual appreciation builds toward $107,474 over five years. Five-year ROI reaches 144.77% and total cumulative return in cash sums $186,690. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,392/mo property income rather than buyer’s personal income.
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: Cara George • RE/MAX Professionals
Mls Name: REcolorado
Mls Provider:
Mls ID: #8832882
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)