7324 Waterleaf TrailLittletonCO80125
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 7324 Waterleaf Trail, Littleton, CO, 80125 uses $200,657 cash to close to unlock $6,705/yr annual cash flow and $559/mo monthly cash flow. Total monthly income runs $4,198/mo, and a $2,985/mo payment keeps the spread at $559/mo. Purchase price stands at $609,900, and rental yield measures 8.26% with $4,198/mo rent. Return on cash invested shows 23.4% in year one, and 5% annual appreciation builds toward $168,504 over five years. Five-year ROI reaches 121.24% and total cumulative return in cash records $243,276. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,198/mo property income covering a $2,985/mo payment rather than investor’s personal income.
Single Family
Built in 2025
4,922 sqft lot
$N/A/sqft
$85 monthly 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: Tom Ullrich • RE/MAX Professionals
Mls Name: REcolorado
Mls Provider:
Mls ID: #5071677
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)