2405 S Worchester Court #BAuroraCO80014
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 2405 S Worchester Court #B, Aurora, CO, 80014 offers a 10.54% rental yield on a $404,000 purchase with $3,547/mo rent. Total monthly income registers $3,547/mo, and a $1,977/mo payment leaves $1,193/mo available for distribution. Annual cash flow reaches $14,315/yr on $133,926 to close, and return on cash invested stands at 30.6% in year one. Equity gained on principal adds $2,607/yr while 5% annual appreciation supports $111,618 over five years. Portfolio math shows five-year ROI at 159.68% and total cumulative return in cash at $213,852. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,547/mo property income against a $1,977/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1978
1,220 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80014, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,229 (100%) |
| Owner Occupied HU | 10,609 (50.0%) |
| Renter Occupied HU | 8,982 (42.3%) |
| Vacant Housing Units | 1,638 ( 7.7%) |
| Median Home Value | $469,803 |
| Average Home Value | $507,525 |
Housing Distribution
Address Breakdown
Residential
19,856
Single Family
10,865
Multi-Family
8,991
Businesses
1,644
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices