Plan 2 Plan, The Villas at Sterling RanchLittletonCO80125
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
Investment property for sale in Littleton at Plan 2 Plan, The Villas at Sterling Ranch, Littleton, CO, 80125 listed at $541,990 pairs $3,978/mo rent with a $2,653/mo payment to leave $819/mo cash flow. Total monthly income runs $3,978/mo, and annual cash flow reaches $9,830/yr on $178,315 cash to close. Return on cash invested measures 25.57% in year one, and rental yield registers 8.81% at a $541,990 basis. Equity gained on principal adds $3,497/yr, and annual property appreciation at 5% supports $149,742 by year five. Five-year ROI tracks 132.72% and total cumulative return in cash totals $236,655. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,978/mo property income relative to a $2,653/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
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
