1703 S Blackhawk Way #BAuroraCO80012
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Aurora rentals match the income profile of 1703 S Blackhawk Way #B, Aurora, CO, 80012. Listed at $268,000, gross rent is $2,617/mo and net cash flow is $726/mo, a 11.72% yield well above national averages. DSCR 2.17 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $74,043 by year five with $2,468/yr in annual principal reduction, projecting $149,372 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.7% | 5.1% |
| Monthly Cash Flow | $726 | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,617 |
| Total Monthly Debt Service | $1,784 |
| DSCR Ratio | 1.47x |
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.
Townhouse
Built in 1982
435.60 sqft lot
$N/A/sqft
$307 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80012, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,903 (100%) |
| Owner Occupied HU | 8,709 (43.8%) |
| Renter Occupied HU | 10,092 (50.7%) |
| Vacant Housing Units | 1,102 ( 5.5%) |
| Median Home Value | $461,729 |
| Average Home Value | $535,554 |
Housing Distribution
Address Breakdown
Residential
19,610
Single Family
11,809
Multi-Family
7,801
Businesses
1,165
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
Townhouse
Built in 1982
435.60 sqft lot
$N/A/sqft
$307 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80012, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,903 (100%) |
| Owner Occupied HU | 8,709 (43.8%) |
| Renter Occupied HU | 10,092 (50.7%) |
| Vacant Housing Units | 1,102 ( 5.5%) |
| Median Home Value | $461,729 |
| Average Home Value | $535,554 |
Housing Distribution
Address Breakdown
Residential
19,610
Single Family
11,809
Multi-Family
7,801
Businesses
1,165
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: John Christopher • RE/MAX Alliance
Mls Name: REcolorado
Mls Provider:
Mls ID: #5453905
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)