Milner Plan, Toll Brothers at Ken-Caryl Ranch - Vistas Collection, Littleton, CO, 80127 | $65/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
2808 sft

5974 S Pennsylvania Street, Centennial, CO, 80121

5 Bed
4 Bath
3700 sft

9946 Wyecliff Drive, Highlands Ranch, CO, 80126

5 Bed
4 Bath
3040 sft

7154 S Hudson Circle, Centennial, CO, 80122

2 Bed
2 Bath
1291 sft

1401 Delgany Street #210, Denver, CO, 80202

Nearby investment properties with comparable prices

Investment Property+ 1 more

5 Bed
4 Bath
3370 sft

9234 W Hinsdale Place, Littleton, CO, 80128

4 Bed
4 Bath
4020 sft

4498 Buena Vista Court, Castle Rock, CO, 80109

3 Bed
3 Bath
2395 sft

871 S Estes Street, Lakewood, CO, 80226

3 Bed
4 Bath
1833 sft

9066 Harlan St, Westminster, CO, 80031

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

Explore more listings using simple english

Investment Highlights

Total monthly income runs $5,165/mo, and annual cash flow reaches $784/yr on $287,873 cash to close. Return on cash invested measures 20.33% in year one, and rental yield registers 7.08% at a $874,995 basis. Equity gained on principal adds $5,646/yr, and annual property appreciation at 5% supports $241,745 by year five. Five-year ROI tracks 104.61% and total cumulative return in cash totals $301,149. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,165/mo property income relative to a $4,283/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA