892 Summer Drive #15BLittletonCO80126
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 892 Summer Drive #15B, Littleton, CO, 80126 offers a 14.24% rental yield on a $262,500 purchase with $3,114/mo rent. Total monthly income registers $3,114/mo, and a $1,285/mo payment leaves $1,527/mo available for distribution. Annual cash flow reaches $18,324/yr on $87,019 to close, and return on cash invested stands at 40.97% in year one. Equity gained on principal adds $1,694/yr while 5% annual appreciation supports $72,524 over five years. Portfolio math shows five-year ROI at 215.57% and total cumulative return in cash at $187,582. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,114/mo property income against a $1,285/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in N/A
N/A lot
$N/A/sqft
$171 quarterly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jay Feaster • Feaster Realty
Mls Name: REcolorado
Mls Provider:
Mls ID: #3422947
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)