5505 Abbeywood CircleHighlands 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 5505 Abbeywood Circle, Highlands Ranch, CO, 80130 listed at $629,000 pairs $4,170/mo rent with a $3,079/mo payment to leave $504/mo cash flow. Total monthly income runs $4,170/mo, and annual cash flow reaches $6,047/yr on $206,941 cash to close. Return on cash invested measures 22.98% in year one, and rental yield registers 7.96% at a $629,000 basis. Equity gained on principal adds $4,059/yr, and annual property appreciation at 5% supports $173,781 by year five. Five-year ROI tracks 118.8% and total cumulative return in cash totals $245,853. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,170/mo property income relative to a $3,079/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2006
3,877 sqft lot
$N/A/sqft
No 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: Greg Goddard • HomeSmart
Mls Name: REcolorado
Mls ID: #9903188