18064 E Ohio Avenue #202AuroraCO80017
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow18064 E Ohio Avenue #202, Aurora, CO, 80017 in Aurora is a top-tier cash-flow asset. At $221,000 it produces $2,466/mo in rent and $692/mo in net monthly income, a 13.39% gross rental yield. The DSCR of 2.48 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $8,304. Five-year appreciation adds $61,058, driving a total cumulative return of $130,099.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13.4% | 5.1% |
| Monthly Cash Flow | $692 | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,466 |
| Total Monthly Debt Service | $1,686 |
| DSCR Ratio | 1.46x |
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 1982
N/A lot
$N/A/sqft
$449 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 1982
N/A lot
$N/A/sqft
$449 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Xiaosheng Chen • Forever Home Real Estate LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #5424650
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)