Bryant Plan, HarmonyAuroraCO80018
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 Bryant Plan, Harmony, Aurora, CO, 80018 priced at $384,990 converts $2,730/mo rent into $487/mo cash flow after a $1,884/mo obligation. Total monthly income equals $2,730/mo, and annual cash flow totals $5,840/yr on $127,624 invested. Return on cash invested prints 24.48% in year one, and rental yield reads 8.51% against a $384,990 entry. Equity gained on principal adds $2,484/yr, while 5% annual appreciation compiles into $106,366 by year five. Five-year ROI reaches 126.91% and total cumulative return in cash sums $161,971. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,730/mo property income covering a $1,884/mo payment, not borrower’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80018, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,081 (100%) |
| Owner Occupied HU | 6,728 (83.3%) |
| Renter Occupied HU | 989 (12.2%) |
| Vacant Housing Units | 364 ( 4.5%) |
| Median Home Value | $593,331 |
| Average Home Value | $654,920 |
Housing Distribution
Address Breakdown
Residential
7,533
Single Family
7,437
Multi-Family
96
Businesses
32
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
