5828 S Pearl StreetCentennialCO80121
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 Centennial at 5828 S Pearl Street, Centennial, CO, 80121 listed at $315,000 pairs $2,952/mo rent with a $1,542/mo payment to leave $1,116/mo cash flow. Total monthly income runs $2,952/mo, and annual cash flow reaches $13,392/yr on $104,423 cash to close. Return on cash invested measures 32.73% in year one, and rental yield registers 11.25% at a $315,000 basis. Equity gained on principal adds $2,033/yr, and annual property appreciation at 5% supports $87,029 by year five. Five-year ROI tracks 171.12% and total cumulative return in cash totals $178,685. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,952/mo property income relative to a $1,542/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1969
N/A 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: Eugene Dorrance • eXp Realty, LLC
Mls Name: REcolorado
Mls ID: #8131635