Millstone Plan 2 Plan, MillstoneLittletonCO80123
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
Investment Highlights
Rental property for sale in Littleton at Millstone Plan 2 Plan, Millstone, Littleton, CO, 80123 priced at $867,500 pairs $5,116/mo rent with $60/mo cash flow after a $4,246/mo payment. Total monthly income equals $5,116/mo, and annual cash flow comes to $724/yr on $285,408 invested. Return on cash invested is 20.31% in year one, and rental yield stands at 7.08% on a $867,500 basis. Equity gained on principal adds $5,598/yr, and 5% annual appreciation accumulates to $239,674 by year five. Five-year ROI measures 104.51% and total cumulative return in cash reaches $298,268. For financing, Ziffy Mortgage’s DSCR program evaluates $5,116/mo property income against a $4,246/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80123, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,378 (100%) |
| Owner Occupied HU | 13,593 (66.7%) |
| Renter Occupied HU | 6,153 (30.2%) |
| Vacant Housing Units | 632 ( 3.1%) |
| Median Home Value | $663,424 |
| Average Home Value | $759,243 |
Housing Distribution
Address Breakdown
Residential
19,940
Single Family
13,967
Multi-Family
5,973
Businesses
836
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
