1221 S Kingston CourtAuroraCO80012
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 1221 S Kingston Court, Aurora, CO, 80012 with 5% annual appreciation on a $574,000 basis while $4,195/mo rent supports operations. Total monthly income totals $4,195/mo and a $2,809/mo payment preserves $520/mo for cash returns. Annual cash flow comes to $6,243/yr on $188,846 deployed, and return on cash invested reaches 23.37% in year one. Equity gained on principal adds $3,704/yr, and five-year appreciation sums $158,586 alongside rental yield of 8.77%. Five-year ROI measures 121.65% and total cumulative return in cash totals $229,725.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,195/mo property income versus a $2,809/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 2024
N/A lot
$N/A/sqft
$330 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80012, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,903 (100%) |
| Owner Occupied HU | 8,709 (43.8%) |
| Renter Occupied HU | 10,092 (50.7%) |
| Vacant Housing Units | 1,102 ( 5.5%) |
| Median Home Value | $461,729 |
| Average Home Value | $535,554 |
Housing Distribution
Address Breakdown
Residential
19,610
Single Family
11,809
Multi-Family
7,801
Businesses
1,165
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Aaron Foy • New Padd LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #5109263
Disclaimer: 2023 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)