5738 N Jebel WayAuroraCO80019
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 5738 N Jebel Way, Aurora, CO, 80019 in Aurora: $5,000/mo in rent, $2,029/mo net, 12% gross yield, all on a $499,990 acquisition. The 2.22 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $138,138 in value, and $4,605/yr in principal paydown steadily builds equity. Projected total cumulative return: $319,620.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12% | 5.1% |
| Monthly Cash Flow | $2,029 | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,000 |
| Total Monthly Debt Service | $2,773 |
| DSCR Ratio | 1.80x |
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 2025
6,462 sqft lot
$N/A/sqft
$58 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80019, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,729 (100%) |
| Owner Occupied HU | 3,479 (73.6%) |
| Renter Occupied HU | 558 (11.8%) |
| Vacant Housing Units | 692 (14.6%) |
| Median Home Value | $598,698 |
| Average Home Value | $607,670 |
Housing Distribution
Address Breakdown
Residential
3,421
Single Family
2,789
Multi-Family
632
Businesses
59
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 2025
6,462 sqft lot
$N/A/sqft
$58 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80019, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,729 (100%) |
| Owner Occupied HU | 3,479 (73.6%) |
| Renter Occupied HU | 558 (11.8%) |
| Vacant Housing Units | 692 (14.6%) |
| Median Home Value | $598,698 |
| Average Home Value | $607,670 |
Housing Distribution
Address Breakdown
Residential
3,421
Single Family
2,789
Multi-Family
632
Businesses
59
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Team Lassen • MB Team Lassen
Mls Name: REcolorado
Mls Provider:
Mls ID: #6961781
Disclaimer: 2026 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#17059)