2223 S Buckley Road #102AuroraCO80013
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 2223 S Buckley Road #102, Aurora, CO, 80013 in Aurora hard to pass up. The 12.9% gross yield on a $206,300 purchase results in $2,218/mo in rent and $632/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.39). Annual cash flow of $7,584, five-year appreciation of $56,997, and $1,900/yr in equity build-up combine for a projected total cumulative return of $120,292.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.9% | 5.1% |
| Monthly Cash Flow | $632 | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,218 |
| Total Monthly Debt Service | $1,504 |
| DSCR Ratio | 1.48x |
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.
Condo
Built in 1984
436 sqft lot
$N/A/sqft
$373 monthly 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
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
Condo
Built in 1984
436 sqft lot
$N/A/sqft
$373 monthly 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
Listed by: Ya Yu Chan • HomeSmart
Mls Name: REcolorado
Mls Provider:
Mls ID: #8335610
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)