8806 Swan River StreetLittletonCO80125
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
Rental property for sale in Littleton at 8806 Swan River Street, Littleton, CO, 80125 priced at $730,000 converts $4,710/mo rent into $414/mo cash flow after a $3,573/mo obligation. Total monthly income equals $4,710/mo, and annual cash flow totals $4,964/yr on $240,170 invested. Return on cash invested prints 22.13% in year one, and rental yield reads 7.74% against a $730,000 entry. Equity gained on principal adds $4,711/yr, while 5% annual appreciation compiles into $201,686 by year five. Five-year ROI reaches 114.3% and total cumulative return in cash sums $274,514. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,710/mo property income covering a $3,573/mo payment, not borrower’s personal income.
Single Family
Built in 2022
6,098 sqft lot
$N/A/sqft
$42 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80125, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,771 (100%) |
| Owner Occupied HU | 6,919 (89.0%) |
| Renter Occupied HU | 480 ( 6.2%) |
| Vacant Housing Units | 372 ( 4.8%) |
| Median Home Value | $780,705 |
| Average Home Value | $876,669 |
Housing Distribution
Address Breakdown
Residential
6,894
Single Family
6,375
Multi-Family
519
Businesses
390
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Leslie Monaco • KENTWOOD REAL ESTATE DTC, LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #5589271
Disclaimer: 2023 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](/info/mls-disclaimers/#17059)