399 Aurelia DrWindsorCO80550
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
Rental property for sale in Windsor at 399 Aurelia Dr, Windsor, CO, 80550 priced at $477,548 converts $3,000/mo rent into $217/mo cash flow after a $2,337/mo obligation. Total monthly income equals $3,000/mo, and annual cash flow totals $2,607/yr on $158,307 invested. Return on cash invested prints 21.56% in year one, and rental yield reads 7.54% against a $477,548 entry. Equity gained on principal adds $3,082/yr, while 5% annual appreciation compiles into $131,938 by year five. Five-year ROI reaches 111.22% and total cumulative return in cash sums $176,067. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,000/mo property income covering a $2,337/mo payment, not borrower’s personal income.
Single Family
Built in 2024
6,050 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80550, Windsor, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,394 (100%) |
| Owner Occupied HU | 14,774 (76.2%) |
| Renter Occupied HU | 3,363 (17.3%) |
| Vacant Housing Units | 1,257 ( 6.5%) |
| Median Home Value | $618,645 |
| Average Home Value | $669,939 |
Housing Distribution
Address Breakdown
Residential
18,927
Single Family
17,700
Multi-Family
1,227
Businesses
1,044
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Karl Tarango • Mtn Vista Real Estate Co., LLC
Mls Name: IRES
Mls Provider:
Mls ID: #1023617
Disclaimer: Information source: Information and Real Estate Services, LLC. Provided for limited non-commercial use only under IRES Rules Copyright IRES. Listing information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information deemed reliable but not guaranteed by the MLS.