7428 S Alkire Street Bldg 7428 Unit 302LittletonCO80127
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 7428 S Alkire Street Bldg 7428 Unit 302, Littleton, CO, 80127 in Littleton is narrow, $22/mo net on $2,489/mo rent after the $1,639/mo debt service, but the property operates at break-even-plus, not a loss. At $364,500 with a 8.19% yield, the long-run equity case via 5% appreciation ($100,705 over five years) and $3,357/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.52 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $140,536.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 5.1% |
| Monthly Cash Flow | $22 | $1,850 |
City averages based on Littleton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,489 |
| Total Monthly Debt Service | $2,322 |
| DSCR Ratio | 1.07x |
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.
Condo
Built in 1995
N/A lot
$N/A/sqft
$343 monthly HOA
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
Condo
Built in 1995
N/A lot
$N/A/sqft
$343 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices