2018 S Gold Bug WayAuroraCO80018
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 2018 S Gold Bug Way, Aurora, CO, 80018 in Aurora deserves attention. This $395,500 property earns $3,552/mo in rent, a 10.78% gross yield, and nets $1,134/mo after the $1,778/mo payment. DSCR 2.00 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $109,269 compounds alongside $3,643/yr in yearly equity build, for a total cumulative return of $222,836.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.8% | 5.1% |
| Monthly Cash Flow | $1,134 | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,552 |
| Total Monthly Debt Service | $2,261 |
| DSCR Ratio | 1.57x |
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 2024
N/A lot
$N/A/sqft
$113 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80018, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,081 (100%) |
| Owner Occupied HU | 6,728 (83.3%) |
| Renter Occupied HU | 989 (12.2%) |
| Vacant Housing Units | 364 ( 4.5%) |
| Median Home Value | $593,331 |
| Average Home Value | $654,920 |
Housing Distribution
Address Breakdown
Residential
7,533
Single Family
7,437
Multi-Family
96
Businesses
32
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 2024
N/A lot
$N/A/sqft
$113 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80018, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,081 (100%) |
| Owner Occupied HU | 6,728 (83.3%) |
| Renter Occupied HU | 989 (12.2%) |
| Vacant Housing Units | 364 ( 4.5%) |
| Median Home Value | $593,331 |
| Average Home Value | $654,920 |
Housing Distribution
Address Breakdown
Residential
7,533
Single Family
7,437
Multi-Family
96
Businesses
32
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kathryn Tighe • The Agency - Denver
Mls Name: REcolorado as distributed by MLS GRID
Mls Provider:
Mls ID: #4963455
Disclaimer: 2026 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#17059)