14353 E 1st Drive #302AuroraCO80011
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 14353 E 1st Drive #302, Aurora, CO, 80011 generates $2,518/mo in rent and, after a $1,302/mo payment, leaves $618/mo in cash flow. Total monthly income is $2,518/mo, and annual cash flow is $7,418/yr on $88,179 invested. Return on cash invested sits at 28.32% in year one, and rental yield is 11.36% on a $266,000 entry. Equity gained on principal adds $1,716/yr, while 5% annual appreciation builds toward $73,491 over five years. Five-year ROI reaches 149.24% and total cumulative return in cash sums $131,597. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,518/mo property income rather than buyer’s personal income.
Condo
Built in 2001
435.60 sqft lot
$N/A/sqft
$315 monthly 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
Listed by: Michele Towers • HomeSmart
Mls Name: REcolorado
Mls Provider:
Mls ID: #5638972
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)