14704 E 2nd Avenue #305EAuroraCO80011
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowReliable, bankable, and well-priced, 14704 E 2nd Avenue #305E, Aurora, CO, 80011 in Aurora delivers $1,465/mo in gross rent and $297/mo in net monthly income at a $150,930 entry. The 11.65% yield and 2.16 DSCR make it a clean candidate for Ziffy Mortgage's DSCR loan; no W-2s or U.S. credit history required. With 5% annual appreciation projecting $41,699 over five years and $1,390/yr in equity from loan paydown, total projected return is $94,681.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.7% | 5.1% |
| Monthly Cash Flow | $297 | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,465 |
| Total Monthly Debt Service | $820 |
| DSCR Ratio | 1.79x |
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
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
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
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