Panorama Plan, Prospect Village at Sterling Ranch - TownhomesLittletonCO80125
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
Total monthly income equals $4,204/mo, and annual cash flow totals $7,369/yr on $202,661 invested. Return on cash invested prints 23.7% in year one, and rental yield reads 8.19% against a $615,990 entry. Equity gained on principal adds $3,975/yr, while 5% annual appreciation compiles into $170,187 by year five. Five-year ROI reaches 122.65% and total cumulative return in cash sums $248,572. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,204/mo property income covering a $3,015/mo payment, not borrower’s personal income.
Townhouse
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
