341 Granby Way Unit AAuroraCO80011
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 341 Granby Way Unit A, Aurora, CO, 80011 in Aurora at $350,000 earns $2,438/mo in rent and nets $75/mo after the $1,574/mo payment, a 8.36% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $96,699 over five years. Ziffy Mortgage underwrites this on a 1.55 DSCR without U.S. credit history. With $3,224/yr in principal paydown, total projected return reaches $138,379.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 5.1% |
| Monthly Cash Flow | $75 | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,438 |
| Total Monthly Debt Service | $2,224 |
| DSCR Ratio | 1.10x |
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.
Townhouse
Built in 2003
958 sqft lot
$N/A/sqft
$324 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80011, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,173 (100%) |
| Owner Occupied HU | 8,790 (43.6%) |
| Renter Occupied HU | 9,908 (49.1%) |
| Vacant Housing Units | 1,475 ( 7.3%) |
| Median Home Value | $417,120 |
| Average Home Value | $477,574 |
Housing Distribution
Address Breakdown
Residential
18,089
Single Family
12,454
Multi-Family
5,635
Businesses
1,692
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
Townhouse
Built in 2003
958 sqft lot
$N/A/sqft
$324 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80011, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,173 (100%) |
| Owner Occupied HU | 8,790 (43.6%) |
| Renter Occupied HU | 9,908 (49.1%) |
| Vacant Housing Units | 1,475 ( 7.3%) |
| Median Home Value | $417,120 |
| Average Home Value | $477,574 |
Housing Distribution
Address Breakdown
Residential
18,089
Single Family
12,454
Multi-Family
5,635
Businesses
1,692
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Audra Panik • Colorado Home Realty
Mls Name: REcolorado
Mls Provider:
Mls ID: #5115392
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)