18577 E Whitaker Circle Unit CAuroraCO80015
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
Investment property for sale in Aurora at 18577 E Whitaker Circle Unit C, Aurora, CO, 80015 uses $135,086 cash to close to unlock $3,896/yr annual cash flow and $325/mo monthly cash flow. Total monthly income runs $3,125/mo, and a $1,995/mo payment keeps the spread at $325/mo. Purchase price stands at $407,500, and rental yield measures 9.2% with $3,125/mo rent. Return on cash invested shows 22.79% in year one, and 5% annual appreciation builds toward $112,585 over five years. Five-year ROI reaches 119.21% and total cumulative return in cash records $161,035. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,125/mo property income covering a $1,995/mo payment rather than investor’s personal income.
Townhouse
Built in 1986
N/A lot
$N/A/sqft
$425 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80015, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,346 (100%) |
| Owner Occupied HU | 20,030 (79.0%) |
| Renter Occupied HU | 4,796 (18.9%) |
| Vacant Housing Units | 520 ( 2.1%) |
| Median Home Value | $609,666 |
| Average Home Value | $624,761 |
Housing Distribution
Address Breakdown
Residential
25,211
Single Family
22,126
Multi-Family
3,085
Businesses
540
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Melanie Yacko • Urban Realty Group Corporation
Mls Name: REcolorado
Mls Provider:
Mls ID: #8430649
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)