1306 S Bahama Street, Aurora, CO, 80017 | $175/mo Cash Flow

Pending

Currently Rented

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1905 sft

1201 N Williams Street #4C, Denver, CO, 80218

2 Bed
2 Bath
1305 sft

45 N Ogden E Street #103, Denver, CO, 80218

2 Bed
1 Bath
680 sft

1640 N Downing Street #104, Denver, CO, 80218

2 Bed
2 Bath
1305 sft

45 N Ogden Street #204, Denver, CO, 80218

Nearby investment properties with comparable prices

1 Bed
1 Bath
768 sft

480 S Marion Pkwy APT 802, Denver, CO, 80209

3 Bed
3 Bath
1085 sft

2350 Tremont Place #17, Denver, CO, 80205

2 Bed
2 Bath
1031 sft

8406 Pebble Creek Way Unit 202, Highlands Ranch, CO, 80126

2 Bed
1 Bath
814 sft

808 Hanover Street, Aurora, CO, 80010

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Aurora at 1306 S Bahama Street, Aurora, CO, 80017 generates $2,652/mo in rent and, after a $2,080/mo payment, leaves $175/mo in cash flow. Total monthly income is $2,652/mo, and annual cash flow is $2,104/yr on $140,888 invested. Return on cash invested sits at 21.4% in year one, and rental yield is 7.49% on a $425,000 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation builds toward $117,420 over five years. Five-year ROI reaches 110.39% and total cumulative return in cash sums $155,525. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,652/mo property income rather than buyer’s personal income.

Single Family

Built in 1982

6,969 sqft lot

$N/A/sqft

No HOA