The Willow Plan, Dakota Ridge,Littleton,CO,80127

Investment Highlights

Rental property for sale in Littleton at The Willow Plan, Dakota Ridge, Littleton, CO, 80127 priced at $523,990 converts $3,786/mo rent into $732/mo cash flow after a $2,565/mo obligation. Total monthly income equals $3,786/mo, and annual cash flow totals $8,783/yr on $172,393 invested. Return on cash invested prints 25.16% in year one, and rental yield reads 8.67% against a $523,990 entry. Equity gained on principal adds $3,381/yr, while 5% annual appreciation compiles into $144,769 by year five. Five-year ROI reaches 130.47% and total cumulative return in cash sums $224,920. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,786/mo property income covering a $2,565/mo payment, not borrower’s personal income.