4851 S Pierson Way, Littleton, CO, 80127 | $555/mo Cash Flow

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1977 sft

548 Vance St, Lakewood, CO, 80226

3 Bed
3 Bath
2081 sft

3045 E Long Circle S, Centennial, CO, 80122

3 Bed
2 Bath
1256 sft

19785 E Oxford Drive, Aurora, CO, 80013

3 Bed
2 Bath
1296 sft

8420 Harrison Way, Denver, CO, 80229

Nearby investment properties with comparable prices

3 Bed
2 Bath
1604 sft

17716 E Ohio Circle, Aurora, CO, 80017

2 Bed
2 Bath
942 sft

4430 Columbine, Denver, CO, 80216

3 Bed
3 Bath
2422 sft

3079 S Yampa Way, Aurora, CO, 80013

5 Bed
3 Bath
2000 sft

5442 E Colorado Avenue, Denver, CO, 80222

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Littleton at 4851 S Pierson Way, Littleton, CO, 80127 uses $165,750 cash to close to unlock $6,664/yr annual cash flow and $555/mo monthly cash flow. Total monthly income runs $3,469/mo, and a $2,447/mo payment keeps the spread at $555/mo. Purchase price stands at $500,000, and rental yield measures 8.33% with $3,469/mo rent. Return on cash invested shows 23.93% in year one, and 5% annual appreciation builds toward $138,141 over five years. Five-year ROI reaches 123.94% and total cumulative return in cash records $205,424. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,469/mo property income covering a $2,447/mo payment rather than investor’s personal income.

Single Family

Built in 1971

0.25 Acres lot

$N/A/sqft

No HOA