1621 S Idalia Circle Unit DAuroraCO80017
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
Investment property for sale in Aurora at 1621 S Idalia Circle Unit D, Aurora, CO, 80017 listed at $320,000 pairs $2,726/mo rent with a $1,566/mo payment to leave $611/mo cash flow. Total monthly income runs $2,726/mo, and annual cash flow reaches $7,336/yr on $106,080 cash to close. Return on cash invested measures 26.82% in year one, and rental yield registers 10.22% at a $320,000 basis. Equity gained on principal adds $2,065/yr, and annual property appreciation at 5% supports $88,410 by year five. Five-year ROI tracks 140.49% and total cumulative return in cash totals $149,031. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,726/mo property income relative to a $1,566/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1983
653 sqft lot
$N/A/sqft
$250 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cesar Rivera • PAK Home Realty
Mls Name: REcolorado
Mls Provider:
Mls ID: #4273335
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)