RentalRankedAnalyze a Deal

Littleton, CO — Rental Investment Analysis

🔴WEAK— appreciation play only

Cap Rate

3.5%

Below average

Monthly Cash Flow

-$1,524

After all expenses

Price-to-Rent

15.8

Overpriced for rent

DSCR

0.54

Fails

📊 Key Metrics

Median Home Price
$607,082
Average Rent (3BR)
$3,165/mo
Price-to-Rent Ratio
15.8(high)
1% Rule
0.52%(fails — need 1%+)
Cash-on-Cash Return
-12.7%
Vacancy Rate
8.0%

📈 Market Strength

Assumptions Used

20% down, 7.000000000000001% rate, 30yr, 8% vacancy, 10% maintenance

Customize these numbers →

🏘️ Best Zip Codes in Littleton for Investors

80125
Cap Rate: 3.8%Cash Flow: -$1,578/mo$732,994
80123
Cap Rate: 3.5%Cash Flow: -$1,460/mo$602,341
80128
Cap Rate: 3.5%Cash Flow: -$1,470/mo$602,640

All Zip Codes in Littleton

ZipCap RateCash FlowHome PriceRent (3BR)DSCR
801253.8%-$1,578$732,994$4,100/mo0.60
801233.5%-$1,460$602,341$3,170/mo0.54
801283.5%-$1,470$602,640$3,160/mo0.54
801202.3%-$2,088$611,524$2,480/mo0.36