5833 S Van Gordon LaneLittletonCO80127
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingSteady, low-maintenance, and fundable: 5833 S Van Gordon Lane, Littleton, CO, 80127 in Littleton at $615,000. Rental yield 6.61%. The 6.61% yield and 1.22 DSCR put this right in the range Ziffy Mortgage approves for non-U.S. investors without W-2s or domestic credit. Appreciation at 5%/yr is projected to add $169,913 by year five, and $5,664/yr in principal reduction steadily grows the investor's stake. Total projected cumulative return: $185,426.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.6% | 5.1% |
| Monthly Cash Flow | $(766) | $1,850 |
City averages based on Littleton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,386 |
| Total Monthly Debt Service | $3,908 |
| DSCR Ratio | 0.87x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Townhouse
Built in 2011
N/A lot
$N/A/sqft
$420 monthly HOA
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
Townhouse
Built in 2011
N/A lot
$N/A/sqft
$420 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Justin Trobec • The Agency - Denver
Mls Name: REcolorado
Mls Provider:
Mls ID: #4211299
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)