481 S Kalispell Way #306, Aurora, CO, 80017 | $849/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1258 sft

1314 S Dillon Way, Aurora, CO, 80012

2 Bed
1 Bath
900 sft

12141 Melody Drive #302, Westminster, CO, 80234

2 Bed
1 Bath
900 sft

12132 Huron Street #203, Westminster, CO, 80234

2 Bed
1 Bath
900 sft

12108 Melody Drive #103, Westminster, CO, 80234

Nearby investment properties with comparable prices

- Bed
1 Bath
458 sft

1196 N Grant Street #406, Denver, CO, 80203

1 Bed
1 Bath
801 sft

2880 S Locust Street #200S, Denver, CO, 80222

1 Bed
1 Bath
731 sft

12180 Huron Bldg 29 #302, Denver, CO, 80234

1 Bed
1 Bath
763 sft

7645 E Quincy Avenue #302, Denver, CO, 80237

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Aurora at 481 S Kalispell Way #306, Aurora, CO, 80017 uses $72,599 cash to close to unlock $10,183/yr annual cash flow and $849/mo monthly cash flow. Total monthly income runs $2,125/mo, and a $1,072/mo payment keeps the spread at $849/mo. Purchase price stands at $219,000, and rental yield measures 11.64% with $2,125/mo rent. Return on cash invested shows 33.94% in year one, and 5% annual appreciation builds toward $60,506 over five years. Five-year ROI reaches 177.59% and total cumulative return in cash records $128,925. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,125/mo property income covering a $1,072/mo payment rather than investor’s personal income.

Condo

Built in 1981

984 sqft lot

$N/A/sqft

No HOA