8544 S Upham WayLittletonCO80128
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 8544 S Upham Way, Littleton, CO, 80128 uses $192,465 cash to close to unlock $3,279/yr annual cash flow and $273/mo monthly cash flow. Total monthly income runs $3,798/mo, and a $2,863/mo payment keeps the spread at $273/mo. Purchase price stands at $585,000, and rental yield measures 7.79% with $3,798/mo rent. Return on cash invested shows 21.76% in year one, and 5% annual appreciation builds toward $161,625 over five years. Five-year ROI reaches 112.56% and total cumulative return in cash records $216,630. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,798/mo property income covering a $2,863/mo payment rather than investor’s personal income.
Single Family
Built in 1986
3,354 sqft lot
$N/A/sqft
$105 monthly 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
Listed by: Oscar Ibarra • Keller Williams Realty Downtown LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #3338748
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)