1179 S Waco Street Unit EAuroraCO80017
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 1179 S Waco Street Unit E, Aurora, CO, 80017 earns $246/mo cash flow from $2,668/mo rent with a $1,664/mo payment. Total monthly income totals $2,668/mo, and annual cash flow totals $2,951/yr on $112,677 capital. ROI tracks 22.53% on current figures, and rental yield reads 9.42% at a $339,900 purchase. Equity gained on principal adds $2,193/yr, and 5% annual appreciation supports $93,908 over five years. Five-year ROI reaches 118.11% and total cumulative return in cash sums $133,079. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,668/mo property income instead of your personal income.
Townhouse
Built in 1996
871 sqft lot
$N/A/sqft
$440 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Marcus Harris • Coldwell Banker Realty 24
Mls Name: REcolorado
Mls Provider:
Mls ID: #5664185
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](/info/mls-disclaimers/#17059)