3136 S Cathay CircleAuroraCO80013
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 3136 S Cathay Circle, Aurora, CO, 80013 with 5% annual appreciation on a $494,900 basis while $3,875/mo rent supports operations. Total monthly income totals $3,875/mo and a $2,422/mo payment preserves $991/mo for cash returns. Annual cash flow comes to $11,893/yr on $164,059 deployed, and return on cash invested reaches 27.16% in year one. Equity gained on principal adds $3,194/yr, and five-year appreciation sums $136,732 alongside rental yield of 9.4%. Five-year ROI measures 141.27% and total cumulative return in cash totals $231,759.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,875/mo property income versus a $2,422/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1985
6,534 sqft lot
$N/A/sqft
No 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