804 Rockhurst Dr UNIT ALittletonCO80129
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 804 Rockhurst Dr UNIT A, Littleton, CO, 80129 earns $720/mo cash flow from $3,636/mo rent with a $2,407/mo payment. Total monthly income totals $3,636/mo, and annual cash flow totals $8,640/yr on $163,034 capital. ROI tracks 25.21% on current figures, and rental yield reads 8.87% at a $491,806 purchase. Equity gained on principal adds $3,174/yr, and 5% annual appreciation supports $135,877 over five years. Five-year ROI reaches 130.9% and total cumulative return in cash sums $213,411. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,636/mo property income instead of your personal income.
Condo
Built in 2007
N/A lot
$N/A/sqft
$50 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80129, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,105 (100%) |
| Owner Occupied HU | 8,247 (62.9%) |
| Renter Occupied HU | 4,271 (32.6%) |
| Vacant Housing Units | 587 ( 4.5%) |
| Median Home Value | $662,623 |
| Average Home Value | $720,201 |
Housing Distribution
Address Breakdown
Residential
12,761
Single Family
9,093
Multi-Family
3,668
Businesses
604
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices