Plan 4 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
Rental property for sale in Littleton at Plan 4 Plan, The Villas at Sterling Ranch, Littleton, CO, 80125 priced at $563,990 pairs $4,198/mo rent with $912/mo cash flow after a $2,760/mo payment. Total monthly income equals $4,198/mo, and annual cash flow comes to $10,939/yr on $185,553 invested. Return on cash invested is 25.96% in year one, and rental yield stands at 8.93% on a $563,990 basis. Equity gained on principal adds $3,639/yr, and 5% annual appreciation accumulates to $155,820 by year five. Five-year ROI measures 134.76% and total cumulative return in cash reaches $250,042. For financing, Ziffy Mortgage’s DSCR program evaluates $4,198/mo property income against a $2,760/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: 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
