7149 S Vine Circle WCentennialCO80122
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 Centennial at 7149 S Vine Circle W, Centennial, CO, 80122 offers $3,365/mo rent that, after a $2,276/mo payment, leaves $340/mo cash flow. Total monthly income is $3,365/mo, and annual cash flow is $4,080/yr on $154,146 cash. Return on cash invested measures 22.56% in year one, and rental yield stands at 8.68% at a $464,995 entry. Equity gained on principal adds $3,001/yr while 5% annual appreciation compounds into $128,470 by year five. Five-year ROI records 117.44% and total cumulative return in cash reaches $181,030. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,365/mo property income versus a $2,276/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 1975
3,441 sqft lot
$N/A/sqft
$315 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80122, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,130 (100%) |
| Owner Occupied HU | 10,154 (77.3%) |
| Renter Occupied HU | 2,648 (20.2%) |
| Vacant Housing Units | 328 ( 2.5%) |
| Median Home Value | $659,633 |
| Average Home Value | $698,545 |
Housing Distribution
Address Breakdown
Residential
13,076
Single Family
11,406
Multi-Family
1,670
Businesses
846
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Casey Herzfeld • Your Castle Realty LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #2393047
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)