8022 S Jay DriveLittletonCO80128
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 8022 S Jay Drive, Littleton, CO, 80128 with 5% annual appreciation on a $600,000 basis while $4,074/mo rent supports operations. Total monthly income totals $4,074/mo and a $2,937/mo payment preserves $558/mo for cash returns. Annual cash flow comes to $6,696/yr on $197,400 deployed, and return on cash invested reaches 23.45% in year one. Equity gained on principal adds $3,872/yr, and five-year appreciation sums $165,769 alongside rental yield of 8.15%. Five-year ROI measures 121.37% and total cumulative return in cash totals $239,580.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,074/mo property income versus a $2,937/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1962
9,757 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80128, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,542 (100%) |
| Owner Occupied HU | 11,312 (77.8%) |
| Renter Occupied HU | 2,903 (20.0%) |
| Vacant Housing Units | 327 ( 2.2%) |
| Median Home Value | $637,576 |
| Average Home Value | $669,364 |
Housing Distribution
Address Breakdown
Residential
14,715
Single Family
12,664
Multi-Family
2,051
Businesses
278
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Allen Walsh • Real Broker, LLC DBA Real
Mls Name: REcolorado
Mls Provider:
Mls ID: #5311299
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)