8422 S Upham Way #G49LittletonCO80128
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 8422 S Upham Way #G49, Littleton, CO, 80128 uses $111,053 cash to close to unlock $3,904/yr annual cash flow and $325/mo monthly cash flow. Total monthly income runs $2,278/mo, and a $1,640/mo payment keeps the spread at $325/mo. Purchase price stands at $335,000, and rental yield measures 8.16% with $2,278/mo rent. Return on cash invested shows 23.42% in year one, and 5% annual appreciation builds toward $92,554 over five years. Five-year ROI reaches 121.25% and total cumulative return in cash records $134,648. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,278/mo property income covering a $1,640/mo payment rather than investor’s personal income.
Condo
Built in 1997
9,892 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