12530 E Cornell CircleAuroraCO80014
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 12530 E Cornell Circle, Aurora, CO, 80014 generates $3,332/mo in rent and, after a $2,099/mo payment, leaves $454/mo in cash flow. Total monthly income is $3,332/mo, and annual cash flow is $5,445/yr on $142,147 invested. Return on cash invested sits at 23.74% in year one, and rental yield is 9.32% on a $428,800 entry. Equity gained on principal adds $2,767/yr, while 5% annual appreciation builds toward $118,470 over five years. Five-year ROI reaches 124.07% and total cumulative return in cash sums $176,362. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,332/mo property income rather than buyer’s personal income.
Townhouse
Built in 1981
2,047 sqft lot
$N/A/sqft
$379 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: Uyanga Khulan • eXp Realty, LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #2919603
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)