4428 S Kalispell CircleAuroraCO80015
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who treat current yield as secondary to long-run equity growth will find 4428 S Kalispell Circle, Aurora, CO, 80015 in Aurora worth modelling. At $520,000 with a 7.44% gross yield, the $3,222/mo rent leaves $67/mo after the $2,338/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.38 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $143,666 by year five; $4,789/yr in principal reduction adds further equity. Total projected return: $201,198.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.4% | 5.1% |
| Monthly Cash Flow | $67 | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,222 |
| Total Monthly Debt Service | $2,949 |
| DSCR Ratio | 1.09x |
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 1996
6,665 sqft lot
$N/A/sqft
$125 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80015, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,346 (100%) |
| Owner Occupied HU | 20,030 (79.0%) |
| Renter Occupied HU | 4,796 (18.9%) |
| Vacant Housing Units | 520 ( 2.1%) |
| Median Home Value | $609,666 |
| Average Home Value | $624,761 |
Housing Distribution
Address Breakdown
Residential
25,211
Single Family
22,126
Multi-Family
3,085
Businesses
540
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 1996
6,665 sqft lot
$N/A/sqft
$125 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80015, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,346 (100%) |
| Owner Occupied HU | 20,030 (79.0%) |
| Renter Occupied HU | 4,796 (18.9%) |
| Vacant Housing Units | 520 ( 2.1%) |
| Median Home Value | $609,666 |
| Average Home Value | $624,761 |
Housing Distribution
Address Breakdown
Residential
25,211
Single Family
22,126
Multi-Family
3,085
Businesses
540
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Olga Trujillo • City Park Realty LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #8847693
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)