1642 S Gold Bug WayAuroraCO80018
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 1642 S Gold Bug Way, Aurora, CO, 80018 in Aurora: $4,000/mo in rent, $361/mo in net income, 8.09% gross yield, 1.50 DSCR, all at $592,990. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $163,832 in appreciation and $5,461/yr in principal paydown projects total cumulative return of $248,002.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 5.1% |
| Monthly Cash Flow | $361 | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,000 |
| Total Monthly Debt Service | $3,403 |
| DSCR Ratio | 1.18x |
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.
Single Family
Built in 2025
5,155 sqft lot
$N/A/sqft
$183 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80018, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,081 (100%) |
| Owner Occupied HU | 6,728 (83.3%) |
| Renter Occupied HU | 989 (12.2%) |
| Vacant Housing Units | 364 ( 4.5%) |
| Median Home Value | $593,331 |
| Average Home Value | $654,920 |
Housing Distribution
Address Breakdown
Residential
7,533
Single Family
7,437
Multi-Family
96
Businesses
32
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
Single Family
Built in 2025
5,155 sqft lot
$N/A/sqft
$183 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80018, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,081 (100%) |
| Owner Occupied HU | 6,728 (83.3%) |
| Renter Occupied HU | 989 (12.2%) |
| Vacant Housing Units | 364 ( 4.5%) |
| Median Home Value | $593,331 |
| Average Home Value | $654,920 |
Housing Distribution
Address Breakdown
Residential
7,533
Single Family
7,437
Multi-Family
96
Businesses
32
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Team Lassen • MB Team Lassen
Mls Name: REcolorado
Mls Provider:
Mls ID: #8475941
Disclaimer: 2026 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#17059)