Graham Plan, Harvest Ridge : The Monarch CollectionAuroraCO80018
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 Graham Plan, Harvest Ridge: The Monarch Collection, Aurora, CO, 80018 offers $3,509/mo rent that, after a $3,137/mo payment. Total monthly income is $3,509/mo. Return on cash invested measures 18.77% in year one, and rental yield stands at 6.57% at a $640,900 entry. Equity gained on principal adds $4,136/yr while 5% annual appreciation compounds into $177,069 by year five. Five-year ROI records 96.24% and total cumulative return in cash reaches $202,921. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,509/mo property income versus a $3,137/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
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
