818 Summer Drive, Highlands Ranch, CO, 80126 | $1,076/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 2 more

3 Bed
1 Bath
1422 sft

1265 Yates Street, Denver, CO, 80204

Currently Rented+ 2 more

6 Bed
4 Bath
4292 sft

12573 W 8th Avenue, Golden, CO, 80401

2 Bed
1 Bath
2083 sft

3901 S Washington Street, Englewood, CO, 80113

2 Bed
2 Bath
898 sft

4612 S Pagosa Circle, Aurora, CO, 80015

Nearby investment properties with comparable prices

Investment Property+ 1 more

1 Bed
1 Bath
781 sft

960 N Sherman Street #1B, Denver, CO, 80203

2 Bed
2 Bath
1008 sft

1155 N Ash Street #1202, Denver, CO, 80220

2 Bed
2 Bath
988 sft

3261 S Waco Court #C, Aurora, CO, 80013

2 Bed
2 Bath
984 sft

799 Dahlia Street Unit 501, Denver, CO, 80220

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Highlands Ranch at 818 Summer Drive, Highlands Ranch, CO, 80126 offers $3,114/mo rent that, after a $1,712/mo payment, leaves $1,076/mo cash flow. Total monthly income is $3,114/mo, and annual cash flow is $12,906/yr on $115,959 cash. Return on cash invested measures 31.04% in year one, and rental yield stands at 10.68% at a $349,800 entry. Equity gained on principal adds $2,257/yr while 5% annual appreciation compounds into $96,643 by year five. Five-year ROI records 162.07% and total cumulative return in cash reaches $187,931. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,114/mo property income versus a $1,712/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Townhouse

Built in 1985

N/A lot

$N/A/sqft

No HOA