12362 E Vassar DriveAuroraCO80014
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 12362 E Vassar Drive, Aurora, CO, 80014 offers a 9.31% rental yield on a $647,000 purchase with $5,022/mo rent. Total monthly income registers $5,022/mo, and a $3,167/mo payment leaves $1,211/mo available for distribution. Annual cash flow reaches $14,534/yr on $212,863 to close, and return on cash invested stands at 26.89% in year one. Equity gained on principal adds $4,175/yr while 5% annual appreciation supports $178,754 over five years. Portfolio math shows five-year ROI at 139.86% and total cumulative return in cash at $297,704. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,022/mo property income against a $3,167/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1980
7,187 sqft lot
$N/A/sqft
$40 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80014, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,229 (100%) |
| Owner Occupied HU | 10,609 (50.0%) |
| Renter Occupied HU | 8,982 (42.3%) |
| Vacant Housing Units | 1,638 ( 7.7%) |
| Median Home Value | $469,803 |
| Average Home Value | $507,525 |
Housing Distribution
Address Breakdown
Residential
19,856
Single Family
10,865
Multi-Family
8,991
Businesses
1,644
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jackie Yost • Your Castle Real Estate Inc
Mls Name: REcolorado
Mls Provider:
Mls ID: #4733936
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)