14794 E 2nd Avenue #204FAuroraCO80011
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 14794 E 2nd Avenue #204F, Aurora, CO, 80011 in Aurora speaks for itself: 20.19% gross on a $100,500 price, generating $1,691/mo in rent and $747/mo in net income after the $452/mo debt service. DSCR 3.74, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $8,960 stacks alongside $27,766 in projected five-year appreciation and $926/yr in principal reduction. Projected total cumulative return: $87,566.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 20.2% | 5.1% |
| Monthly Cash Flow | $747 | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,691 |
| Total Monthly Debt Service | $904 |
| DSCR Ratio | 1.87x |
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
$345 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
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
$345 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: Ryan Devin • Keller Williams Advantage Realty LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #1686117
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)