5016 S Nelson Street #CLittletonCO80127
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 Littleton at 5016 S Nelson Street #C, Littleton, CO, 80127 offers a 9.35% rental yield on a $515,000 purchase with $4,014/mo rent. Total monthly income registers $4,014/mo, and a $2,521/mo payment leaves $577/mo available for distribution. Annual cash flow reaches $6,928/yr on $169,435 to close, and return on cash invested stands at 24.15% in year one. Equity gained on principal adds $3,323/yr while 5% annual appreciation supports $142,285 over five years. Portfolio math shows five-year ROI at 126.19% and total cumulative return in cash at $213,817. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,014/mo property income against a $2,521/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1986
1,742 sqft lot
$N/A/sqft
$435 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Melanie Mortimore • Your Castle Real Estate Inc
Mls Name: REcolorado
Mls Provider:
Mls ID: #2415594
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)