403 Emporia StreetAuroraCO80010
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 403 Emporia Street, Aurora, CO, 80010 in Aurora. Priced at $490,000, it generates $4,295/mo in gross rent and $1,439/mo in net monthly cash flow, a 10.52% yield that comfortably supports the 1.95 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $17,270. Five-year appreciation: $135,378. Equity from principal paydown: $4,513/yr. Total projected cumulative return: $277,687.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 5.1% |
| Monthly Cash Flow | $1,439 | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,295 |
| Total Monthly Debt Service | $2,661 |
| DSCR Ratio | 1.61x |
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 1965
7,579 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 1965
7,579 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