4251 S Blackhawk Circle #3EAuroraCO80014
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeCapital preservation and steady income define 4251 S Blackhawk Circle #3E, Aurora, CO, 80014 in Aurora. Rental yield 8%. The 1.48 coverage passes Ziffy Mortgage's DSCR threshold for non-U.S. residents. Five-year appreciation of $110,098 and $3,670/yr in principal reduction project total return of $144,993.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 5.1% |
| Monthly Cash Flow | $(117) | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,656 |
| Total Monthly Debt Service | $2,614 |
| DSCR Ratio | 1.02x |
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.
Condo
Built in 2000
1,307 sqft lot
$N/A/sqft
$450 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 2000
1,307 sqft lot
$N/A/sqft
$450 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
Listed by: Steven Pilkington • Real Broker, LLC DBA Real
Mls Name: REcolorado
Mls Provider:
Mls ID: #8281829
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)