product

Search
Markets
Shelf
Playbook
Pricing
Terminal ↗

markets

Los Angeles
Houston
Atlanta
Tampa
Columbus
Memphis
Cleveland
San Antonio

method

The 1% rule
Buy & Hold
BRRRR
Comps
Deal calculator
How the model works

12348 W Dorado Pl, Littleton, CO 80127 — $300,000 · 3bd · ~0.8% rule | OnePercent

12348 W Dorado Pl, Littleton, CO 80127

$300,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Littleton 80127·12348 W Dorado Pl, Littleton, CO 80127

Last confirmed 4 days ago · −1.6% since list · seller motivation 12

12348 W Dorado Pl, Littleton, CO 80127

3 bd · 2 ba · 1,271 sqft · built 2000 · Littleton · CONDOS·source listing ↗

$300,000

$305,000 first listed

seller intel

Price cut

−1.6%

from $305,000

Motivation score

12/100

rent, three ways

OnePercent model (vv1)$2,409/mo

p10–p90 confidence band

HUD Fair Market Rent · 80127 · 3BR$3,140/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Jefferson

Flood risk indexRelatively High FEMA NRI

Median household income$137,040

Median area rent$2,177/mo

Median home value$693,200

the verdict

0.80%vs 0.8% target

wide confidence band

Modeled rent: $2,409/morent estimate
Property tax: —listing
Insurance: $3,184/yrstate avg
HOA: $363/molisting

Cap rate: 5.8%
Cash flow: $62/mo
Cash-on-cash: -1.1%

financing: 20% down · — (FRED, live) · 30yr

$300,000

0.80% · rent $2,409

Intrinsic value · income approach

$513,479

42% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.

Unlock with Pro