11546 E Ellsworth PlaceAuroraCO80010
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 11546 E Ellsworth Place, Aurora, CO, 80010 in Aurora. At $584,000 it earns $4,460/mo in rent and distributes $1,042/mo to the owner after the $2,626/mo payment, a consistent 9.17% yield. DSCR 1.70 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $161,348 in value; $5,379/yr in principal paydown compounds ownership stake. Total projected return: $287,614.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 5.1% |
| Monthly Cash Flow | $1,042 | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,460 |
| Total Monthly Debt Service | $3,186 |
| DSCR Ratio | 1.40x |
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
0.36 Acres 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
0.36 Acres 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: Bret Weinstein • Guide Real Estate
Mls Name: REcolorado
Mls Provider:
Mls ID: #1922846
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)