Waterton Road And Eagle River St #Hf75z2LittletonCO80125
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who value predictability will appreciate Waterton Road And Eagle River St #Hf75z2, Littleton, CO, 80125 in Littleton. At $728,900 it earns $4,506/mo in rent and distributes $258/mo to the owner after the $3,278/mo payment, a consistent 7.42% yield. DSCR 1.37 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $201,382 in value; $6,713/yr in principal paydown compounds ownership stake. Total projected return: $291,840.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.4% | 5.1% |
| Monthly Cash Flow | $258 | $1,850 |
City averages based on Littleton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,506 |
| Total Monthly Debt Service | $3,958 |
| DSCR Ratio | 1.14x |
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.
Home Type Unknown
Built in N/A
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
Home Type Unknown
Built in N/A
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