1601 S Idalia Circle #A, Aurora, CO, 80017 | $493/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
612 sft

3092 W Alaska Place, Denver, CO, 80219

1 Bed
1 Bath
645 sft

12368 W Nevada Place #206, Lakewood, CO, 80228

1 Bed
1 Bath
574 sft

4332 Bruce Randolph Avenue, Denver, CO, 80207

1 Bed
1 Bath
800 sft

17642 E Loyola Drive Unit 1921l, Aurora, CO, 80013

Nearby investment properties with comparable prices

2 Bed
2 Bath
1200 sft

13606 E Bates Avenue #410, Aurora, CO, 80014

2 Bed
2 Bath
948 sft

8555 Fairmount Drive #J103, Denver, CO, 80247

3 Bed
1 Bath
840 sft

1368 Joliet Street, Aurora, CO, 80010

2 Bed
2 Bath
1200 sft

14152 E Linvale Place #509, Aurora, CO, 80014

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 1601 S Idalia Circle #A, Aurora, CO, 80017 with 5% annual appreciation on a $288,000 basis while $2,172/mo rent supports operations. Total monthly income totals $2,172/mo and a $1,410/mo payment preserves $493/mo for cash returns. Annual cash flow comes to $5,918/yr on $95,472 deployed, and return on cash invested reaches 26.11% in year one. Equity gained on principal adds $1,858/yr, and five-year appreciation sums $79,569 alongside rental yield of 9.05%. Five-year ROI measures 135.65% and total cumulative return in cash totals $129,504.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,172/mo property income versus a $1,410/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Townhouse

Built in 1983

566 sqft lot

$N/A/sqft

No HOA