8201 S Santa Fe Drive LOT 160LittletonCO80120
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 8201 S Santa Fe Drive LOT 160, Littleton, CO, 80120 in Littleton deserves attention. This $110,000 property earns $2,764/mo in rent, a 30.15% gross yield, and nets $2,123/mo after the $495/mo payment. DSCR 5.58 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $30,391 compounds alongside $1,013/yr in yearly equity build, for a total cumulative return of $178,165.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 30.2% | 5.1% |
| Monthly Cash Flow | $2,123 | $1,850 |
City averages based on Littleton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,764 |
| Total Monthly Debt Service | $597 |
| DSCR Ratio | 4.63x |
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.
Manufactured
Built in 1974
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80120, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,867 (100%) |
| Owner Occupied HU | 7,388 (53.3%) |
| Renter Occupied HU | 5,819 (42.0%) |
| Vacant Housing Units | 660 ( 4.8%) |
| Median Home Value | $660,296 |
| Average Home Value | $706,870 |
Housing Distribution
Address Breakdown
Residential
13,366
Single Family
10,308
Multi-Family
3,058
Businesses
1,309
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
Manufactured
Built in 1974
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80120, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,867 (100%) |
| Owner Occupied HU | 7,388 (53.3%) |
| Renter Occupied HU | 5,819 (42.0%) |
| Vacant Housing Units | 660 ( 4.8%) |
| Median Home Value | $660,296 |
| Average Home Value | $706,870 |
Housing Distribution
Address Breakdown
Residential
13,366
Single Family
10,308
Multi-Family
3,058
Businesses
1,309
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Faith Young • Keller Williams Advantage Realty LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #9982357
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)