1128 S Ventura Circle #KAuroraCO80017
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Aurora at 1128 S Ventura Circle #K, Aurora, CO, 80017 generates $1,669/mo in rent and, after a $896/mo payment, leaves $116/mo in cash flow. Total monthly income is $1,669/mo, and annual cash flow is $1,395/yr on $60,665 invested. Return on cash invested sits at 22.21% in year one, and rental yield is 10.94% on a $183,000 entry. Equity gained on principal adds $1,181/yr, while 5% annual appreciation builds toward $50,560 over five years. Five-year ROI reaches 118.23% and total cumulative return in cash sums $71,723. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,669/mo property income rather than buyer’s personal income.
Townhouse
Built in 1984
435.60 sqft lot
$N/A/sqft
$480 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Gary Parkhurst • Parkhurst Realty
Mls Name: REcolorado
Mls Provider:
Mls ID: #7966677
Disclaimer: 2025 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. [Click here for more information](/mls-disclaimers/#17059)