13542 Achilles Dr, Lone Tree, CO 80124
Lone Tree, CO 80124 · 4 bd · 1 ba · 1,955 sqft · Single Family · 10 days on market
The math, in full
- Asking price
- $565,000
- Down payment (15%)
- $84,750
- Loan amount
- $480,250
- Est. monthly rent
- $4,100/mo
- Range $3,485–$4,715/mo
- Monthly payment, all-in
- $3,794/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.08
- $4,100 rent ÷ $3,794 payment
- Monthly cashflow
- +$306/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 4-bedroom homes in zip 80124, from current market comps — not a per-property guess. High confidence — plenty of comparable rentals in this zip.
Cash to start
$84,750
15% down on $565,000
Your local lenderNo credit pull. No obligation. A loan officer confirms real terms within one business day.
- Screened against real lending criteria — this one fits 3 programs.
- Qualifies on the property's rent — no W-2 or tax returns.
- Listing data verified as of June 8, 2026.
Not the one? Browse more in CO →
Rent, payment, and cashflow figures are estimates based on current market data and business-purpose investment-loan criteria, for non-owner-occupied property. Not a commitment to lend, not financial advice, and not an offer of any specific loan or property. Listing data may change; properties may sell. All terms confirmed by a loan officer and subject to underwriting and appraisal.