product

markets

method

4644 Copeland Loop, Littleton, CO 80126 — $355,000 · 2bd · ~0.7% rule | OnePercent

4644 Copeland Loop, Littleton, CO 80126

$355,000

Home·Littleton 80126·4644 Copeland Loop, Littleton, CO 80126

Last confirmed 4 days ago

4644 Copeland Loop, Littleton, CO 80126

2 bd · 2 ba · 1,165 sqft · built 2019 · Littleton · CONDOS·source listing ↗

$355,000

rent, three ways

OnePercent model (vv1)$2,414/mo

p10–p90 confidence band

HUD Fair Market Rent · 80126 · 2BR$2,670/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Douglas

Flood risk indexRelatively Moderate FEMA NRI

Median household income$169,882

Median area rent$2,550/mo

Median home value$782,000

the verdict

0.68%vs 0.8% target

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

$355,000

0.68% · rent $2,414

Intrinsic value · income approach

$477,207

26% 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.