11449 E 1st AvenueAuroraCO80010
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Aurora rentals match the income profile of 11449 E 1st Avenue, Aurora, CO, 80010. Listed at $471,900, gross rent is $4,024/mo and net cash flow is $1,236/mo, a 10.23% yield well above national averages. DSCR 1.90 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $130,377 by year five with $4,346/yr in annual principal reduction, projecting $257,968 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 5.1% |
| Monthly Cash Flow | $1,236 | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,024 |
| Total Monthly Debt Service | $2,600 |
| DSCR Ratio | 1.55x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1983
8,581 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
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
Single Family
Built in 1983
8,581 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
Listed by: Boris Klein • A+ Life's Agency
Mls Name: REcolorado
Mls Provider:
Mls ID: #6030327
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)