5700 S Cherokee StLittletonCO80120
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 5700 S Cherokee St, Littleton, CO, 80120 in Littleton. Priced at $599,000, it generates $5,617/mo in gross rent and $2,126/mo in net monthly cash flow, a 11.25% yield that comfortably supports the 2.09 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $25,516. Five-year appreciation: $165,493. Equity from principal paydown: $5,517/yr. Total projected cumulative return: $363,040.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.3% | 5.1% |
| Monthly Cash Flow | $2,126 | $1,850 |
City averages based on Littleton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,617 |
| Total Monthly Debt Service | $3,253 |
| DSCR Ratio | 1.73x |
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.
Single Family
Built in 1954
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80120, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,867 (100%) |
| Owner Occupied HU | 7,388 (53.3%) |
| Renter Occupied HU | 5,819 (42.0%) |
| Vacant Housing Units | 660 ( 4.8%) |
| Median Home Value | $660,296 |
| Average Home Value | $706,870 |
Housing Distribution
Address Breakdown
Residential
13,366
Single Family
10,308
Multi-Family
3,058
Businesses
1,309
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
Single Family
Built in 1954
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80120, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,867 (100%) |
| Owner Occupied HU | 7,388 (53.3%) |
| Renter Occupied HU | 5,819 (42.0%) |
| Vacant Housing Units | 660 ( 4.8%) |
| Median Home Value | $660,296 |
| Average Home Value | $706,870 |
Housing Distribution
Address Breakdown
Residential
13,366
Single Family
10,308
Multi-Family
3,058
Businesses
1,309
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices