9959 Whistling Elk DriveLittletonCO80127
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestment property for sale in Littleton at 9959 Whistling Elk Drive, Littleton, CO, 80127 projects strong ROI of 8.47%. Rental yield 3.15%. With 5% annual appreciation, the property builds $960,078 in value over five years. Equity growth combined delivers a projected five-year ROI of 57.82%, translating into $567,619 in total cumulative return on $981,688 invested capital. You can finance this property with Ziffy Mortgage’s DSCR loan, which leverages the property’s income for qualification rather than your personal income.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.2% | 5.1% |
| Monthly Cash Flow | $(11,603) | $1,850 |
City averages based on Littleton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $9,132 |
| Total Monthly Debt Service | $19,352 |
| DSCR Ratio | 0.47x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Single Family
Built in 2002
10.37 Acres lot
$N/A/sqft
$859 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
Single Family
Built in 2002
10.37 Acres lot
$N/A/sqft
$859 quarterly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ann Kerr • KENTWOOD REAL ESTATE DTC, LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #7575545
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)