17004 E Tennessee Drive Bldg 17004 #103AuroraCO80017
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 17004 E Tennessee Drive Bldg 17004 #103, Aurora, CO, 80017 listed at $186,000 pairs $1,698/mo rent with a $910/mo payment to leave $411/mo cash flow. Total monthly income runs $1,698/mo, and annual cash flow reaches $4,937/yr on $61,659 cash to close. Return on cash invested measures 27.92% in year one, and rental yield registers 10.95% at a $186,000 basis. Equity gained on principal adds $1,200/yr, and annual property appreciation at 5% supports $51,388 by year five. Five-year ROI tracks 146.77% and total cumulative return in cash totals $90,496. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,698/mo property income relative to a $910/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1983
174 sqft lot
$N/A/sqft
$203 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Julie Robertson • RE/MAX Real Estate Group Inc
Mls Name: REcolorado
Mls Provider:
Mls ID: #5957027
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)