13952 E Marina Drive Unit 308AuroraCO80014
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors who treat current yield as secondary to long-run equity growth will find 13952 E Marina Drive Unit 308, Aurora, CO, 80014 in Aurora worth modelling. At $199,999 with a 11.23% gross yield, the $1,872/mo rent leaves $182/mo after the $899/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 2.08 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $55,256 by year five; $1,842/yr in principal reduction adds further equity. Total projected return: $89,602.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 5.1% |
| Monthly Cash Flow | $182 | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,872 |
| Total Monthly Debt Service | $1,610 |
| DSCR Ratio | 1.16x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1980
N/A lot
$N/A/sqft
$524 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
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
Condo
Built in 1980
N/A lot
$N/A/sqft
$524 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