7076 Eagle Rock DriveLittletonCO80125
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 Littleton at 7076 Eagle Rock Drive, Littleton, CO, 80125 offers a 7.48% rental yield on a $529,500 purchase with $3,299/mo rent. Total monthly income registers $3,299/mo, and a $2,592/mo payment leaves $104/mo available for distribution. Annual cash flow reaches $1,246/yr on $174,206 to close, and return on cash invested stands at 20.78% in year one. Equity gained on principal adds $3,417/yr while 5% annual appreciation supports $146,291 over five years. Portfolio math shows five-year ROI at 107.25% and total cumulative return in cash at $186,834. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,299/mo property income against a $2,592/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1998
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80125, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,771 (100%) |
| Owner Occupied HU | 6,919 (89.0%) |
| Renter Occupied HU | 480 ( 6.2%) |
| Vacant Housing Units | 372 ( 4.8%) |
| Median Home Value | $780,705 |
| Average Home Value | $876,669 |
Housing Distribution
Address Breakdown
Residential
6,894
Single Family
6,375
Multi-Family
519
Businesses
390
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Derek Kliner • Realty One Group Platinum Elite
Mls Name: REcolorado
Mls Provider:
Mls ID: #5478361
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)