651 Tiger Lily WayHighlands RanchCO80126
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 Highlands Ranch at 651 Tiger Lily Way, Highlands Ranch, CO, 80126 priced at $935,000 converts $7,117/mo rent into $1,172/mo cash flow after a $4,576/mo obligation. Total monthly income equals $7,117/mo, and annual cash flow totals $14,061/yr on $307,615 invested. Return on cash invested prints 24.63% in year one, and rental yield reads 9.13% against a $935,000 entry. Equity gained on principal adds $6,033/yr, while 5% annual appreciation compiles into $258,323 by year five. Five-year ROI reaches 128.35% and total cumulative return in cash sums $394,832. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $7,117/mo property income covering a $4,576/mo payment, not borrower’s personal income.
Single Family
Built in 2012
6,708 sqft lot
$N/A/sqft
$400 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michael Carter • Carter Colorado Realty
Mls Name: REcolorado
Mls Provider:
Mls ID: #9651209
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)