338 Kingston StreetAuroraCO80010
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 338 Kingston Street, Aurora, CO, 80010 in Aurora speaks for itself: 11.27% gross on a $430,000 price, generating $4,038/mo in rent and $1,532/mo in net income after the $1,934/mo debt service. DSCR 2.09, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $18,384 stacks alongside $118,801 in projected five-year appreciation and $3,960/yr in principal reduction. Projected total cumulative return: $260,949.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.3% | 5.1% |
| Monthly Cash Flow | $1,532 | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,038 |
| Total Monthly Debt Service | $2,335 |
| DSCR Ratio | 1.73x |
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 1959
9,496 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80010, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,900 (100%) |
| Owner Occupied HU | 5,241 (31.0%) |
| Renter Occupied HU | 10,185 (60.3%) |
| Vacant Housing Units | 1,474 ( 8.7%) |
| Median Home Value | $532,498 |
| Average Home Value | $564,559 |
Housing Distribution
Address Breakdown
Residential
14,630
Single Family
10,401
Multi-Family
4,229
Businesses
851
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 1959
9,496 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80010, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,900 (100%) |
| Owner Occupied HU | 5,241 (31.0%) |
| Renter Occupied HU | 10,185 (60.3%) |
| Vacant Housing Units | 1,474 ( 8.7%) |
| Median Home Value | $532,498 |
| Average Home Value | $564,559 |
Housing Distribution
Address Breakdown
Residential
14,630
Single Family
10,401
Multi-Family
4,229
Businesses
851
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Elizabeth Karpowich • Keller Williams DTC
Mls Name: REcolorado
Mls Provider:
Mls ID: #8531172
Disclaimer: 2025 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. [Click here for more information](/mls-disclaimers/#17059)