433 N Havana Bldg 3 Unit 301AuroraCO80010
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors approaching the U.S. market with capital-preservation in mind will find 433 N Havana Bldg 3 Unit 301, Aurora, CO, 80010 in Aurora aligned with their strategy. Rental yield 7.13%. DSCR 1.32 and 7.13% yield provide a sound foundation. Ziffy Mortgage's DSCR program enables non-U.S. residents to acquire without domestic credit. Over five years, 5% appreciation and $4,421/yr in paydown build toward a projected cumulative return of $160,547.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.1% | 5.1% |
| Monthly Cash Flow | $(350) | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,854 |
| Total Monthly Debt Service | $3,012 |
| DSCR Ratio | 0.95x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2024
N/A lot
$N/A/sqft
$406 monthly 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
Condo
Built in 2024
N/A lot
$N/A/sqft
$406 monthly 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: John Hanrahan • The Group Inc - Harmony
Mls Name: REcolorado
Mls Provider:
Mls ID: #4665854
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](/info/mls-disclaimers/#17059)