15503 E Wyoming Drive #B, Aurora, CO, 80017 | $509/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 2 more

3 Bed
3 Bath
1192 sft

12077 Leyden Ct, Brighton, CO, 80602

2 Bed
1 Bath
750 sft

1390 Alton St, Aurora, CO, 80010

3 Bed
2 Bath
952 sft

8533 Cook Court #115, Denver, CO, 80229

2 Bed
1 Bath
980 sft

16104 E Alaska Place #D, Aurora, CO, 80017

Nearby investment properties with comparable prices

2 Bed
2 Bath
1054 sft

5690 W 80th Place #101, Arvada, CO, 80003

3 Bed
2 Bath
1500 sft

5542 Sable St, Denver, CO, 80239

2 Bed
1 Bath
967 sft

3275 S Ammons Street Bldg 3 Unit 101, Lakewood, CO, 80227

1 Bed
1 Bath
499 sft

1680 N Sheridan Boulevard Bldg 102 #C, Denver, CO, 80204

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

Investment property for sale in Aurora at 15503 E Wyoming Drive #B, Aurora, CO, 80017 earns $509/mo cash flow from $2,520/mo rent with a $1,689/mo payment. Total monthly income totals $2,520/mo, and annual cash flow totals $6,108/yr on $114,368 capital. ROI tracks 25.25% on current figures, and rental yield reads 8.77% at a $345,000 purchase. Equity gained on principal adds $2,226/yr, and 5% annual appreciation supports $95,317 over five years. Five-year ROI reaches 130.99% and total cumulative return in cash sums $149,812. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,520/mo property income instead of your personal income.

Townhouse

Built in 1982

1,045 sqft lot

$N/A/sqft

No HOA