858 S Granby CircleAuroraCO80012
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 Aurora at 858 S Granby Circle, Aurora, CO, 80012 priced at $355,000 converts $2,866/mo rent into $797/mo cash flow after a $1,738/mo obligation. Total monthly income equals $2,866/mo, and annual cash flow totals $9,560/yr on $117,683 invested. Return on cash invested prints 28.03% in year one, and rental yield reads 9.69% against a $355,000 entry. Equity gained on principal adds $2,291/yr, while 5% annual appreciation compiles into $98,080 by year five. Five-year ROI reaches 145.94% and total cumulative return in cash sums $171,744. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,866/mo property income covering a $1,738/mo payment, not borrower’s personal income.
Townhouse
Built in 1998
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80012, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,903 (100%) |
| Owner Occupied HU | 8,709 (43.8%) |
| Renter Occupied HU | 10,092 (50.7%) |
| Vacant Housing Units | 1,102 ( 5.5%) |
| Median Home Value | $461,729 |
| Average Home Value | $535,554 |
Housing Distribution
Address Breakdown
Residential
19,610
Single Family
11,809
Multi-Family
7,801
Businesses
1,165
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices