16897 E Napa DriveAuroraCO80013
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 16897 E Napa Drive, Aurora, CO, 80013 earns $656/mo cash flow from $3,640/mo rent with a $2,506/mo payment. Total monthly income totals $3,640/mo, and annual cash flow totals $7,874/yr on $168,448 capital. ROI tracks 24.73% on current figures, and rental yield reads 8.53% at a $512,000 purchase. Equity gained on principal adds $3,304/yr, and 5% annual appreciation supports $141,456 over five years. Five-year ROI reaches 128.23% and total cumulative return in cash sums $215,995. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,640/mo property income instead of your personal income.
Single Family
Built in 1980
7,623 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80013, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,576 (100%) |
| Owner Occupied HU | 18,859 (71.0%) |
| Renter Occupied HU | 6,986 (26.3%) |
| Vacant Housing Units | 731 ( 2.8%) |
| Median Home Value | $520,533 |
| Average Home Value | $575,621 |
Housing Distribution
Address Breakdown
Residential
26,194
Single Family
22,182
Multi-Family
4,012
Businesses
316
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices