26772 E Ellsworth AvenueAuroraCO80018
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 26772 E Ellsworth Avenue, Aurora, CO, 80018 uses $162,418 cash to close to unlock $9,177/yr annual cash flow and $765/mo monthly cash flow. Total monthly income runs $3,620/mo, and a $2,398/mo payment keeps the spread at $765/mo. Purchase price stands at $489,950, and rental yield measures 8.87% with $3,620/mo rent. Return on cash invested shows 25.56% in year one, and 5% annual appreciation builds toward $135,364 over five years. Five-year ROI reaches 132.67% and total cumulative return in cash records $215,480. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,620/mo property income covering a $2,398/mo payment rather than investor’s personal income.
Single Family
Built in 2020
6,325 sqft lot
$N/A/sqft
No 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