19172 E Arkansas Drive Bldg 25 #106AuroraCO80017
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 19172 E Arkansas Drive Bldg 25 #106, Aurora, CO, 80017 in Aurora hard to pass up. The 11.02% gross yield on a $274,500 purchase results in $2,520/mo in rent and $509/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.04). Annual cash flow of $6,111, five-year appreciation of $75,839, and $2,528/yr in equity build-up combine for a projected total cumulative return of $138,235.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 5.1% |
| Monthly Cash Flow | $509 | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,520 |
| Total Monthly Debt Service | $1,902 |
| DSCR Ratio | 1.33x |
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.
Townhouse
Built in 1997
436 sqft lot
$N/A/sqft
$411 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
Townhouse
Built in 1997
436 sqft lot
$N/A/sqft
$411 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Eugene O'Brien • Masters Real Estate
Mls Name: REcolorado
Mls Provider:
Mls ID: #4862968
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)