4816 E Hinsdale PlaceCentennialCO80122
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow4816 E Hinsdale Place, Centennial, CO, 80122 in Centennial earns its strong cash-flow label: 10.26% yield, $3,120/mo rent, $561/mo net income, DSCR 1.90. The $365,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $100,843 by year five. Combined with $3,362/yr in principal paydown, total projected return reaches $175,836.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 3.8% |
| Monthly Cash Flow | $561 | $1,850 |
City averages based on Centennial market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,120 |
| Total Monthly Debt Service | $2,414 |
| DSCR Ratio | 1.29x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 1971
1,307 sqft lot
$N/A/sqft
$397 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80122, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,130 (100%) |
| Owner Occupied HU | 10,154 (77.3%) |
| Renter Occupied HU | 2,648 (20.2%) |
| Vacant Housing Units | 328 ( 2.5%) |
| Median Home Value | $659,633 |
| Average Home Value | $698,545 |
Housing Distribution
Address Breakdown
Residential
13,076
Single Family
11,406
Multi-Family
1,670
Businesses
846
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
Townhouse
Built in 1971
1,307 sqft lot
$N/A/sqft
$397 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80122, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,130 (100%) |
| Owner Occupied HU | 10,154 (77.3%) |
| Renter Occupied HU | 2,648 (20.2%) |
| Vacant Housing Units | 328 ( 2.5%) |
| Median Home Value | $659,633 |
| Average Home Value | $698,545 |
Housing Distribution
Address Breakdown
Residential
13,076
Single Family
11,406
Multi-Family
1,670
Businesses
846
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jason Cassidy • Sunstone Real Estate Services
Mls Name: REcolorado
Mls Provider:
Mls ID: #4267920
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)