922 S Walden Street Street Unit 103AuroraCO80017
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
Investment property for sale in Aurora at 922 S Walden Street Street Unit 103, Aurora, CO, 80017 offers a 9.38% rental yield on a $215,000 purchase with $1,680/mo rent. Total monthly income registers $1,680/mo, and a $1,052/mo payment leaves $144/mo available for distribution. Annual cash flow reaches $1,733/yr on $71,273 to close, and return on cash invested stands at 22.34% in year one. Equity gained on principal adds $1,387/yr while 5% annual appreciation supports $59,401 over five years. Portfolio math shows five-year ROI at 117.19% and total cumulative return in cash at $83,521. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,680/mo property income against a $1,052/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1982
N/A lot
$N/A/sqft
$275 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nick Voronkov • RE Brokers
Mls Name: REcolorado
Mls Provider:
Mls ID: #8428062
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](/mls-disclaimers/#17059)