Clermont 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
Investment property for sale in Aurora at Clermont Plan, Harmony, Aurora, CO, 80018 offers a 9.58% rental yield on a $422,089 purchase with $3,368/mo rent. Total monthly income registers $3,368/mo, and a $2,066/mo payment leaves $908/mo available for distribution. Annual cash flow reaches $10,897/yr on $139,923 to close, and return on cash invested stands at 27.7% in year one. Equity gained on principal adds $2,724/yr while 5% annual appreciation supports $116,615 over five years. Portfolio math shows five-year ROI at 144.16% and total cumulative return in cash at $201,711. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,368/mo property income against a $2,066/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2024
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
