1651 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
Rental property for sale in Aurora at 1651 S Idalia Circle Unit D, Aurora, CO, 80017 priced at $339,000 converts $2,260/mo rent into $52/mo cash flow after a $1,659/mo obligation. Total monthly income equals $2,260/mo, and annual cash flow totals $619/yr on $112,379 invested. Return on cash invested prints 20.46% in year one, and rental yield reads 8% against a $339,000 entry. Equity gained on principal adds $2,188/yr, while 5% annual appreciation compiles into $93,659 by year five. Five-year ROI reaches 106.23% and total cumulative return in cash sums $119,380. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,260/mo property income covering a $1,659/mo payment, not borrower’s personal income.
Townhouse
Built in 1983
N/A lot
$N/A/sqft
$233 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Art Souvannamacho • Mitchell Platte Brokerage,LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #3080689
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](/info/mls-disclaimers/#17059)