1249 Worchester StreetAuroraCO80011
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
Rental property for sale in Aurora at 1249 Worchester Street, Aurora, CO, 80011 priced at $370,000 pairs $2,976/mo rent with $820/mo cash flow after a $1,811/mo payment. Total monthly income equals $2,976/mo, and annual cash flow comes to $9,836/yr on $122,655 invested. Return on cash invested is 27.93% in year one, and rental yield stands at 9.65% on a $370,000 basis. Equity gained on principal adds $2,388/yr, and 5% annual appreciation accumulates to $102,224 by year five. Five-year ROI measures 145.38% and total cumulative return in cash reaches $178,313. For financing, Ziffy Mortgage’s DSCR program evaluates $2,976/mo property income against a $1,811/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1952
6,708 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80011, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,173 (100%) |
| Owner Occupied HU | 8,790 (43.6%) |
| Renter Occupied HU | 9,908 (49.1%) |
| Vacant Housing Units | 1,475 ( 7.3%) |
| Median Home Value | $417,120 |
| Average Home Value | $477,574 |
Housing Distribution
Address Breakdown
Residential
18,089
Single Family
12,454
Multi-Family
5,635
Businesses
1,692
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices