7165 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
Investment property for sale in Centennial at 7165 S Vine Circle W, Centennial, CO, 80122 earns $30/mo cash flow from $3,332/mo rent with a $2,447/mo payment. Total monthly income totals $3,332/mo, and annual cash flow totals $360/yr on $165,750 capital. ROI tracks 20.13% on current figures, and rental yield reads 8% at a $500,000 purchase. Equity gained on principal adds $3,226/yr, and 5% annual appreciation supports $138,141 over five years. Five-year ROI reaches 104.54% and total cumulative return in cash sums $173,276. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,332/mo property income instead of your personal income.
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: Kelly Tierney • Kentwood Real Estate DTC, LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #8832623
Disclaimer: 2026 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#17059)