12404 E Tennessee Circle #EAuroraCO80012
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 12404 E Tennessee Circle #E, Aurora, CO, 80012 earns $591/mo cash flow from $2,252/mo rent with a $1,395/mo payment. Total monthly income totals $2,252/mo, and annual cash flow totals $7,092/yr on $94,478 capital. ROI tracks 27.42% on current figures, and rental yield reads 9.48% at a $285,000 purchase. Equity gained on principal adds $1,839/yr, and 5% annual appreciation supports $78,740 over five years. Five-year ROI reaches 142.61% and total cumulative return in cash sums $134,730. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,252/mo property income instead of your personal income.
Condo
Built in 1985
N/A lot
$N/A/sqft
No 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