21805 E 51st DriveAuroraCO80019
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 21805 E 51st Drive, Aurora, CO, 80019 uses $156,133 cash to close to unlock $5,817/yr annual cash flow and $485/mo monthly cash flow. Total monthly income runs $3,700/mo, and a $2,305/mo payment keeps the spread at $485/mo. Purchase price stands at $470,990, and rental yield measures 9.43% with $3,700/mo rent. Return on cash invested shows 23.63% in year one, and 5% annual appreciation builds toward $130,126 over five years. Five-year ROI reaches 123.65% and total cumulative return in cash records $193,064. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,700/mo property income covering a $2,305/mo payment rather than investor’s personal income.
Single Family
Built in 2025
6,137 sqft lot
$N/A/sqft
$245 monthly 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
Listed by: Vanise Fuqua • Keller Williams Trilogy
Mls Name: REcolorado
Mls Provider:
Mls ID: #9756938
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)