21331 E 60th AvenueAuroraCO80019
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 21331 E 60th Avenue, Aurora, CO, 80019 in Aurora hard to pass up. The 10.48% gross yield on a $424,999 purchase results in $3,713/mo in rent and $1,092/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (1.84). Annual cash flow of $13,104, five-year appreciation of $117,419, and $3,563/yr in equity build-up combine for a projected total cumulative return of $232,056.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 5.1% |
| Monthly Cash Flow | $1,092 | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $3,713 |
| Total Monthly Debt Service | $2,411 |
| DSCR Ratio | 1.54x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 2021
3,312 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80019, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,729 (100%) |
| Owner Occupied HU | 3,479 (73.6%) |
| Renter Occupied HU | 558 (11.8%) |
| Vacant Housing Units | 692 (14.6%) |
| Median Home Value | $598,698 |
| Average Home Value | $607,670 |
Housing Distribution
Address Breakdown
Residential
3,421
Single Family
2,789
Multi-Family
632
Businesses
59
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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
