892 Summer Drive #15BLittletonCO80126
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 892 Summer Drive #15B, Littleton, CO, 80126 in Littleton speaks for itself: 14.24% gross on a $262,500 price, generating $3,114/mo in rent and $1,527/mo in net income after the $1,180/mo debt service. DSCR 2.64, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $18,326 stacks alongside $72,524 in projected five-year appreciation and $2,418/yr in principal reduction. Projected total cumulative return: $197,666.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.2% | 5.1% |
| Monthly Cash Flow | $1,527 | $1,850 |
City averages based on Littleton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,114 |
| Total Monthly Debt Service | $1,482 |
| DSCR Ratio | 2.10x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
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
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
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)