5118 S Pagosa StreetCentennialCO80015
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
Investment Highlights
Rental property for sale in Centennial at 5118 S Pagosa Street, Centennial, CO, 80015 generates $3,232/mo in rent and, after a $2,447/mo payment, leaves $318/mo in cash flow. Total monthly income is $3,232/mo, and annual cash flow is $3,821/yr on $165,717 invested. Return on cash invested sits at 22.21% in year one, and rental yield is 7.76% on a $499,900 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation builds toward $138,113 over five years. Five-year ROI reaches 114.74% and total cumulative return in cash sums $190,140. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,232/mo property income rather than buyer’s personal income.
Single Family
Built in 1980
8,581 sqft lot
$N/A/sqft
No 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: Ramil Abratique • RE/MAX Professionals
Mls Name: REcolorado
Mls ID: #3353789