Plan 3504 Plan, Prelude 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 3504 Plan, Prelude at Sterling Ranch, Littleton, CO, 80125 offers a 7.95% rental yield on a $720,900 purchase with $4,778/mo rent. Total monthly income registers $4,778/mo, and a $3,528/mo payment leaves $423/mo available for distribution. Annual cash flow reaches $5,078/yr on $237,176 to close, and return on cash invested stands at 22.2% in year one. Equity gained on principal adds $4,652/yr while 5% annual appreciation supports $199,171 over five years. Portfolio math shows five-year ROI at 114.91% and total cumulative return in cash at $272,545. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,778/mo property income against a $3,528/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$154 monthly 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
