1641 S Idalia Circle #C, Aurora, CO, 80017 | $1,028/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1751 sft

3436 W 23rd Ave, Denver, CO, 80211

2 Bed
1 Bath
746 sft

4430 W 35th Avenue #3, Denver, CO, 80212

2 Bed
2 Bath
1138 sft

11996 E Kepner Drive, Aurora, CO, 80012

Motivated Seller+ 1 more

2 Bed
2 Bath
1143 sft

9291 Twenty Mile Rd #207, Parker, CO, 80134

Nearby investment properties with comparable prices

3 Bed
3 Bath
1523 sft

5813 Ceylon Street, Denver, CO, 80249

1 Bed
1 Bath
948 sft

4072 S Atchison Way Unit 303, Aurora, CO, 80014

3 Bed
2 Bath
1040 sft

6800 E Tennessee Avenue Unit 611, Denver, CO, 80224

3 Bed
2 Bath
1106 sft

8075 Wolff St UNIT H, Westminster, CO, 80031

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 1641 S Idalia Circle #C, Aurora, CO, 80017 uses $104,423 cash to close to unlock $12,336/yr annual cash flow and $1,028/mo monthly cash flow. Total monthly income runs $2,864/mo, and a $1,542/mo payment keeps the spread at $1,028/mo. Purchase price stands at $315,000, and rental yield measures 10.91% with $2,864/mo rent. Return on cash invested shows 31.72% in year one, and 5% annual appreciation builds toward $87,029 over five years. Five-year ROI reaches 165.7% and total cumulative return in cash records $173,033. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,864/mo property income covering a $1,542/mo payment rather than investor’s personal income.

Townhouse

Built in 1983

N/A lot

$N/A/sqft

No HOA