864 S Joplin CircleAuroraCO80017
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 864 S Joplin Circle, Aurora, CO, 80017 priced at $390,000 pairs $2,852/mo rent with $279/mo cash flow after a $1,909/mo payment. Total monthly income equals $2,852/mo, and annual cash flow comes to $3,348/yr on $129,285 invested. Return on cash invested is 22.5% in year one, and rental yield stands at 8.78% on a $390,000 basis. Equity gained on principal adds $2,517/yr, and 5% annual appreciation accumulates to $107,750 by year five. Five-year ROI measures 117.25% and total cumulative return in cash reaches $151,592. For financing, Ziffy Mortgage’s DSCR program evaluates $2,852/mo property income against a $1,909/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1985
1,263 sqft lot
$N/A/sqft
$300 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Barry Overton • eXp Realty, LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #3836660
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](/info/mls-disclaimers/#17059)