18622 E Water Drive #EAuroraCO80013
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 18622 E Water Drive #E, Aurora, CO, 80013 uses $92,820 cash to close to unlock $10,832/yr annual cash flow and $903/mo monthly cash flow. Total monthly income runs $2,534/mo, and a $1,370/mo payment keeps the spread at $903/mo. Purchase price stands at $279,999, and rental yield measures 10.86% with $2,534/mo rent. Return on cash invested shows 31.58% in year one, and 5% annual appreciation builds toward $77,359 over five years. Five-year ROI reaches 164.95% and total cumulative return in cash records $153,104. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,534/mo property income covering a $1,370/mo payment rather than investor’s personal income.
Townhouse
Built in 2003
N/A lot
$N/A/sqft
No 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