18105 E Ohio Avenue #204, Aurora, CO, 80017 | $1,023/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
926 sft

2469 Devonshire Court #32, Denver, CO, 80229

2 Bed
1 Bath
861 sft

1225 S Oneida Street #248, Denver, CO, 80224

2 Bed
1 Bath
788 sft

1820 Newland Court #210, Lakewood, CO, 80214

2 Bed
1 Bath
988 sft

3546 S Depew Street Unit 103, Lakewood, CO, 80235

Nearby investment properties with comparable prices

2 Bed
2 Bath
1380 sft

14001 E Marina Drive #211, Aurora, CO, 80014

2 Bed
2 Bath
943 sft

10650 E Tennessee Avenue #209, Aurora, CO, 80012

3 Bed
1 Bath
859 sft

707 W 96th Avenue #12, Thornton, CO, 80260

$ 217,000

ROI

Cash Flow/m

2 Bed
1 Bath
945 sft

580 S Clinton Street #12C, Denver, CO, 80247

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Aurora at 18105 E Ohio Avenue #204, Aurora, CO, 80017 generates $2,509/mo in rent and, after a $1,248/mo payment, leaves $1,023/mo in cash flow. Total monthly income is $2,509/mo, and annual cash flow is $12,276/yr on $84,533 invested. Return on cash invested sits at 34.43% in year one, and rental yield is 11.81% on a $255,000 entry. Equity gained on principal adds $1,645/yr, while 5% annual appreciation builds toward $70,452 over five years. Five-year ROI reaches 180.24% and total cumulative return in cash sums $152,360. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,509/mo property income rather than buyer’s personal income.

Condo

Built in 1982

N/A lot

$N/A/sqft

No HOA