5205 S Logan StreetLittletonCO80121
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 Littleton at 5205 S Logan Street, Littleton, CO, 80121 priced at $557,500 pairs $3,674/mo rent with $410/mo cash flow after a $2,729/mo payment. Total monthly income equals $3,674/mo, and annual cash flow comes to $4,923/yr on $183,418 invested. Return on cash invested is 22.74% in year one, and rental yield stands at 7.91% on a $557,500 basis. Equity gained on principal adds $3,597/yr, and 5% annual appreciation accumulates to $154,027 by year five. Five-year ROI measures 117.59% and total cumulative return in cash reaches $215,676. For financing, Ziffy Mortgage’s DSCR program evaluates $3,674/mo property income against a $2,729/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1954
7,710 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80121, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,406 (100%) |
| Owner Occupied HU | 5,749 (77.6%) |
| Renter Occupied HU | 1,401 (18.9%) |
| Vacant Housing Units | 256 ( 3.5%) |
| Median Home Value | $732,129 |
| Average Home Value | $988,168 |
Housing Distribution
Address Breakdown
Residential
7,295
Single Family
6,995
Multi-Family
300
Businesses
272
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Perry Friedentag • PERRY REALTY & ASSOCIATES
Mls Name: REcolorado
Mls Provider:
Mls ID: #4712981
Disclaimer: 2023 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](/info/mls-disclaimers/#17059)