9873 Greensview CircleLone TreeCO80124
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe 7.79% yield at 9873 Greensview Circle, Lone Tree, CO, 80124 in Lone Tree is solid, but the $3,103/mo payment compresses net cash flow to $186/mo at $690,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $190,634 by year five, and $6,355/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.44) without U.S. income documentation. Total projected return: $290,166.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.8% | 5.0% |
| Monthly Cash Flow | $186 | $400 |
City averages based on Lone Tree market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,482 |
| Total Monthly Debt Service | $3,747 |
| DSCR Ratio | 1.20x |
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 1987
3,703 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80124, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,589 (100%) |
| Owner Occupied HU | 5,436 (51.3%) |
| Renter Occupied HU | 4,606 (43.5%) |
| Vacant Housing Units | 547 ( 5.2%) |
| Median Home Value | $769,875 |
| Average Home Value | $856,287 |
Housing Distribution
Address Breakdown
Residential
10,189
Single Family
5,575
Multi-Family
4,614
Businesses
904
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 1987
3,703 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80124, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,589 (100%) |
| Owner Occupied HU | 5,436 (51.3%) |
| Renter Occupied HU | 4,606 (43.5%) |
| Vacant Housing Units | 547 ( 5.2%) |
| Median Home Value | $769,875 |
| Average Home Value | $856,287 |
Housing Distribution
Address Breakdown
Residential
10,189
Single Family
5,575
Multi-Family
4,614
Businesses
904
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices