6385 S Nelson WayLittletonCO80127
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity Builder6385 S Nelson Way, Littleton, CO, 80127 in Littleton is a solid income-producing rental, 7.72% gross yield, $5,147/mo rent, $371/mo net cash flow on a $800,000 buy. DSCR 1.43 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $221,025 and $7,368/yr in principal reduction project a total cumulative return of $326,491.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.7% | 5.1% |
| Monthly Cash Flow | $371 | $1,850 |
City averages based on Littleton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,147 |
| Total Monthly Debt Service | $4,458 |
| DSCR Ratio | 1.15x |
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 2007
6,186 sqft lot
$N/A/sqft
$752 annually 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
Single Family
Built in 2007
6,186 sqft lot
$N/A/sqft
$752 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ashley Busch • West and Main Homes Inc
Mls Name: REcolorado
Mls Provider:
Mls ID: #3056195
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)