5958 S Swadley WayLittletonCO80127
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 5958 S Swadley Way, Littleton, CO, 80127 offers $3,514/mo rent that, after a $2,482/mo payment, leaves $529/mo cash flow. Total monthly income is $3,514/mo, and annual cash flow is $6,351/yr on $166,803 cash. Return on cash invested measures 23.87% in year one, and rental yield stands at 8.32% at a $507,000 entry. Equity gained on principal adds $3,272/yr while 5% annual appreciation compounds into $140,075 by year five. Five-year ROI records 123.65% and total cumulative return in cash reaches $206,253. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,514/mo property income versus a $2,482/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1984
5,968 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Diane Clark • CSI Properties
Mls Name: IRES
Mls Provider:
Mls ID: #1033322
Disclaimer: Information source: Information and Real Estate Services, LLC. Provided for limited non-commercial use only under IRES Rules Copyright IRES. Listing information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information deemed reliable but not guaranteed by the MLS.