4764 Waldenwood DriveHighlands RanchCO80130
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 Highlands Ranch at 4764 Waldenwood Drive, Highlands Ranch, CO, 80130 uses $189,142 cash to close to unlock $924/yr annual cash flow and $77/mo monthly cash flow. Total monthly income runs $3,522/mo, and a $2,814/mo payment keeps the spread at $77/mo. Purchase price stands at $574,900, and rental yield measures 7.35% with $3,522/mo rent. Return on cash invested shows 20.55% in year one, and 5% annual appreciation builds toward $158,834 over five years. Five-year ROI reaches 106% and total cumulative return in cash records $200,499. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,522/mo property income covering a $2,814/mo payment rather than investor’s personal income.
Single Family
Built in 2000
3,920 sqft lot
$N/A/sqft
$174 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80130, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,789 (100%) |
| Owner Occupied HU | 7,360 (75.2%) |
| Renter Occupied HU | 2,207 (22.5%) |
| Vacant Housing Units | 222 ( 2.3%) |
| Median Home Value | $664,975 |
| Average Home Value | $696,096 |
Housing Distribution
Address Breakdown
Residential
9,921
Single Family
8,232
Multi-Family
1,689
Businesses
70
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Landin Smith • RE/MAX Professionals
Mls Name: REcolorado
Mls Provider:
Mls ID: #6389663
Disclaimer: 2026 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)