27501 E Cedar AvenueAuroraCO80018
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 27501 E Cedar Avenue, Aurora, CO, 80018 in Aurora earns a 8.43% gross yield at $561,000. Rent of $3,943/mo nets $569/mo after the $2,523/mo mortgage. The 1.56 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $154,994 and $5,167/yr in equity accumulation project a total cumulative return of $248,898.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 5.1% |
| Monthly Cash Flow | $569 | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,943 |
| Total Monthly Debt Service | $3,151 |
| DSCR Ratio | 1.25x |
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.
Single Family
Built in 2024
5,525 sqft lot
$N/A/sqft
$105 monthly 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
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
Single Family
Built in 2024
5,525 sqft lot
$N/A/sqft
$105 monthly 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