Cumberland II Plan, Sierra at Ascent VillageLittletonCO80125
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at Cumberland II Plan, Sierra at Ascent Village, Littleton, CO, 80125 in Littleton is narrow, $174/mo net on $4,153/mo rent after the $2,909/mo debt service, but the property operates at break-even-plus, not a loss. At $646,950 with a 7.32% yield, the long-run equity case via 5% appreciation ($178,740 over five years) and $5,958/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.43 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $268,973.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.3% | 5.1% |
| Monthly Cash Flow | $174 | $1,850 |
City averages based on Littleton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,153 |
| Total Monthly Debt Service | $3,513 |
| DSCR Ratio | 1.18x |
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.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No 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
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 2025
N/A lot
$N/A/sqft
No 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
