1170 Kingston StreetAuroraCO80010
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 1170 Kingston Street, Aurora, CO, 80010 listed at $414,800 pairs $3,072/mo rent with a $2,030/mo payment to leave $655/mo cash flow. Total monthly income runs $3,072/mo, and annual cash flow reaches $7,858/yr on $137,506 cash to close. Return on cash invested measures 25.62% in year one, and rental yield registers 8.89% at a $414,800 basis. Equity gained on principal adds $2,677/yr, and annual property appreciation at 5% supports $114,602 by year five. Five-year ROI tracks 133.01% and total cumulative return in cash totals $182,898. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,072/mo property income relative to a $2,030/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1951
8,102 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