10087 E Hawaii Pl, Aurora, CO, 80247 | $599/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1431 sft

21524 E Powers Place, Centennial, CO, 80015

3 Bed
2 Bath
2246 sft

7219 S Vine Street, Centennial, CO, 80122

2 Bed
3 Bath
1460 sft

858 S Granby Circle, Aurora, CO, 80012

3 Bed
2 Bath
997 sft

999 N Osceola St, Denver, CO, 80204

Nearby investment properties with comparable prices

2 Bed
2 Bath
1422 sft

1551 Larimer St #1303, Denver, CO, 80202

3 Bed
3 Bath
1355 sft

1775 Aspen Meadows Circle, Federal Heights, CO, 80260

3 Bed
2 Bath
1201 sft

5035 N Walden Way, Denver, CO, 80249

3 Bed
2 Bath
1726 sft

2932 S Racine Street, Aurora, CO, 80014

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Aurora at 10087 E Hawaii Pl, Aurora, CO, 80247 generates $3,371/mo in rent and, after a $2,328/mo payment, leaves $599/mo in cash flow. Total monthly income is $3,371/mo, and annual cash flow is $7,189/yr on $157,661 invested. Return on cash invested sits at 24.47% in year one, and rental yield is 8.51% on a $475,600 entry. Equity gained on principal adds $3,069/yr, while 5% annual appreciation builds toward $131,400 over five years. Five-year ROI reaches 126.84% and total cumulative return in cash sums $199,971. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,371/mo property income rather than buyer’s personal income.

Single Family

Built in N/A

N/A lot

$N/A/sqft

No HOA