17191 E Baltic Drive #EAuroraCO80013
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow17191 E Baltic Drive #E, Aurora, CO, 80013 in Aurora earns its strong cash-flow label: 11.08% yield, $2,761/mo rent, $582/mo net income, DSCR 2.05. The $299,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $82,608 by year five. Combined with $2,754/yr in principal paydown, total projected return reaches $178,476.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 5.1% |
| Monthly Cash Flow | $582 | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,761 |
| Total Monthly Debt Service | $1,624 |
| DSCR Ratio | 1.70x |
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.
Condo
Built in 1984
N/A 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
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
Condo
Built in 1984
N/A 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