3144 S Wheeling Way Bldg 210 Unit 410AuroraCO80014
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowWhen a property's DSCR clears 1.5x, lenders and investors both pay attention. 3144 S Wheeling Way Bldg 210 Unit 410, Aurora, CO, 80014 in Aurora achieves a 1.89 ratio at $359,500: $3,064/mo rent versus $1,617/mo debt service. Rental yield 10.23%. Ziffy Mortgage's no-W2 DSCR loan is purpose-built for assets like this. The 10.23% yield compounds alongside 5% annual appreciation projecting $99,323 in value. Total projected cumulative return: $130,350.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 5.1% |
| Monthly Cash Flow | $(160) | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,064 |
| Total Monthly Debt Service | $3,081 |
| DSCR Ratio | 0.99x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1973
286 sqft lot
$N/A/sqft
$1,126 monthly 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
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 1973
286 sqft lot
$N/A/sqft
$1,126 monthly 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