18121 E AdriaticAuroraCO80013
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
Investment Highlights
Rental property for sale in Aurora at 18121 E Adriatic, Aurora, CO, 80013 generates $3,269/mo in rent and, after a $2,638/mo payment, leaves $71/mo in cash flow. Total monthly income is $3,269/mo, and annual cash flow is $855/yr on $177,294 invested. Return on cash invested sits at 20.54% in year one, and rental yield is 7.28% on a $538,888 entry. Equity gained on principal adds $3,477/yr, while 5% annual appreciation builds toward $148,885 over five years. Five-year ROI reaches 105.88% and total cumulative return in cash sums $187,717. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,269/mo property income rather than buyer’s personal income.
Single Family
Built in 1996
6,447 sqft lot
$N/A/sqft
$682 annually 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
Listed by: Om Dhungel • Coldwell Banker Realty 24
Mls Name: REcolorado
Mls Provider:
Mls ID: #7525586
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)