1801 S Dunkirk Street #205AuroraCO80017
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingReliable and efficiently structured, 1801 S Dunkirk Street #205, Aurora, CO, 80017 in Aurora is a conservative rental investment at $349,000. Rental yield 6.8%. A 1.26 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $96,422; $3,214/yr in principal paydown supplements. Total projected return: $110,246.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.8% | 5.1% |
| Monthly Cash Flow | $(356) | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,976 |
| Total Monthly Debt Service | $2,193 |
| DSCR Ratio | 0.90x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2004
410 sqft lot
$N/A/sqft
$298 monthly HOA
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 2004
410 sqft lot
$N/A/sqft
$298 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Deja Hawkins • Navigate Realty
Mls Name: REcolorado
Mls Provider:
Mls ID: #4385084
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)