7311 Rattlesnake DriveLone TreeCO80124
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 7311 Rattlesnake Drive, Lone Tree, CO, 80124 in Lone Tree is straightforward: $705,000 in, $4,703/mo in rent, $474/mo out after debt service. The 8% gross yield and 1.48 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $194,779 by year five. With $6,493/yr in principal equity, the total cumulative return is projected at $297,324.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 5.0% |
| Monthly Cash Flow | $474 | $400 |
City averages based on Lone Tree market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,703 |
| Total Monthly Debt Service | $3,948 |
| DSCR Ratio | 1.19x |
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 1987
6,098 sqft lot
$N/A/sqft
$295 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80124, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,589 (100%) |
| Owner Occupied HU | 5,436 (51.3%) |
| Renter Occupied HU | 4,606 (43.5%) |
| Vacant Housing Units | 547 ( 5.2%) |
| Median Home Value | $769,875 |
| Average Home Value | $856,287 |
Housing Distribution
Address Breakdown
Residential
10,189
Single Family
5,575
Multi-Family
4,614
Businesses
904
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 1987
6,098 sqft lot
$N/A/sqft
$295 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80124, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,589 (100%) |
| Owner Occupied HU | 5,436 (51.3%) |
| Renter Occupied HU | 4,606 (43.5%) |
| Vacant Housing Units | 547 ( 5.2%) |
| Median Home Value | $769,875 |
| Average Home Value | $856,287 |
Housing Distribution
Address Breakdown
Residential
10,189
Single Family
5,575
Multi-Family
4,614
Businesses
904
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Erica Chouinard • RE/MAX Professionals
Mls Name: REcolorado
Mls Provider:
Mls ID: #7932609
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)