11413 E Ellsworth PlAuroraCO80010
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
Investment property for sale in Aurora at 11413 E Ellsworth Pl, Aurora, CO, 80010 uses $160,778 cash to close to unlock $2,008/yr annual cash flow and $167/mo monthly cash flow. Total monthly income runs $2,994/mo, and a $2,374/mo payment keeps the spread at $167/mo. Purchase price stands at $485,000, and rental yield measures 7.41% with $2,994/mo rent. Return on cash invested shows 21.16% in year one, and 5% annual appreciation builds toward $133,997 over five years. Five-year ROI reaches 109.08% and total cumulative return in cash records $175,382. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,994/mo property income covering a $2,374/mo payment rather than investor’s personal income.
Single Family
Built in 1981
6,054 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80010, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,900 (100%) |
| Owner Occupied HU | 5,241 (31.0%) |
| Renter Occupied HU | 10,185 (60.3%) |
| Vacant Housing Units | 1,474 ( 8.7%) |
| Median Home Value | $532,498 |
| Average Home Value | $564,559 |
Housing Distribution
Address Breakdown
Residential
14,630
Single Family
10,401
Multi-Family
4,229
Businesses
851
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices