8282 S Fillmore WayCentennialCO80122
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 8282 S Fillmore Way, Centennial, CO, 80122 in Centennial at $369,900 earns $2,635/mo in rent and nets $79/mo after the $1,663/mo payment, a 8.55% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $102,197 over five years. Ziffy Mortgage underwrites this on a 1.58 DSCR without U.S. credit history. With $3,407/yr in principal paydown, total projected return reaches $170,546.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 3.8% |
| Monthly Cash Flow | $79 | $1,850 |
City averages based on Centennial market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,635 |
| Total Monthly Debt Service | $2,009 |
| DSCR Ratio | 1.31x |
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 1984
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80122, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,130 (100%) |
| Owner Occupied HU | 10,154 (77.3%) |
| Renter Occupied HU | 2,648 (20.2%) |
| Vacant Housing Units | 328 ( 2.5%) |
| Median Home Value | $659,633 |
| Average Home Value | $698,545 |
Housing Distribution
Address Breakdown
Residential
13,076
Single Family
11,406
Multi-Family
1,670
Businesses
846
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 1984
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80122, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,130 (100%) |
| Owner Occupied HU | 10,154 (77.3%) |
| Renter Occupied HU | 2,648 (20.2%) |
| Vacant Housing Units | 328 ( 2.5%) |
| Median Home Value | $659,633 |
| Average Home Value | $698,545 |
Housing Distribution
Address Breakdown
Residential
13,076
Single Family
11,406
Multi-Family
1,670
Businesses
846
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A