867 Summer Dr, Highlands Ranch, CO, 80126 | $328/mo Cash Flow

For Sale

Listed for sale 1 day ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1020 sft

931 S Zeno Way Unit 107, Aurora, CO, 80017

Investment Property+ 1 more

2 Bed
2 Bath
1020 sft

920 S Walden Way Way Unit 103, Aurora, CO, 80017

2 Bed
1 Bath
775 sft

1010 S Osceola St, Denver, CO, 80219

2 Bed
2 Bath
840 sft

364 S Ironton Street #315, Aurora, CO, 80012

Nearby investment properties with comparable prices

3 Bed
2 Bath
1500 sft

5542 Sable St, Denver, CO, 80239

2 Bed
1 Bath
967 sft

3275 S Ammons Street Bldg 3 Unit 101, Lakewood, CO, 80227

1 Bed
1 Bath
499 sft

1680 N Sheridan Boulevard Bldg 102 #C, Denver, CO, 80204

1 Bed
1 Bath
500 sft

1680 N Sheridan Blvd #102, Denver, CO, 80204

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

Investment property for sale in Highlands Ranch at 867 Summer Dr, Highlands Ranch, CO, 80126 offers a 8.13% rental yield on a $344,900 purchase with $2,338/mo rent. Total monthly income registers $2,338/mo, and a $1,688/mo payment leaves $328/mo available for distribution. Annual cash flow reaches $3,937/yr on $114,334 to close, and return on cash invested stands at 23.35% in year one. Equity gained on principal adds $2,226/yr while 5% annual appreciation supports $95,290 over five years. Portfolio math shows five-year ROI at 120.87% and total cumulative return in cash at $138,201. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,338/mo property income against a $1,688/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 1985

N/A lot

$N/A/sqft

No HOA