469 Stellars Jay DriveHighlands RanchCO80129
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 Highlands Ranch at 469 Stellars Jay Drive, Highlands Ranch, CO, 80129 priced at $604,900 converts $3,734/mo rent into $208/mo cash flow after a $2,961/mo obligation. Total monthly income equals $3,734/mo, and annual cash flow totals $2,501/yr on $199,012 invested. Return on cash invested prints 21.32% in year one, and rental yield reads 7.41% against a $604,900 entry. Equity gained on principal adds $3,903/yr, while 5% annual appreciation compiles into $167,123 by year five. Five-year ROI reaches 109.89% and total cumulative return in cash sums $218,702. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,734/mo property income covering a $2,961/mo payment, not borrower’s personal income.
Single Family
Built in 1999
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80129, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,105 (100%) |
| Owner Occupied HU | 8,247 (62.9%) |
| Renter Occupied HU | 4,271 (32.6%) |
| Vacant Housing Units | 587 ( 4.5%) |
| Median Home Value | $662,623 |
| Average Home Value | $720,201 |
Housing Distribution
Address Breakdown
Residential
12,761
Single Family
9,093
Multi-Family
3,668
Businesses
604
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Scott Challis • Challis Real Estate Company LLC
Mls Name: REcolorado
Mls ID: #8618550