Luna Plan, Windler Single Family HomesAuroraCO80019
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 Luna Plan, Windler Single Family Homes, Aurora, CO, 80019 priced at $568,900 converts $3,935/mo rent into $620/mo cash flow after a $2,784/mo obligation. Total monthly income equals $3,935/mo, and annual cash flow totals $7,440/yr on $187,168 invested. Return on cash invested prints 24.04% in year one, and rental yield reads 8.3% against a $568,900 entry. Equity gained on principal adds $3,671/yr, while 5% annual appreciation compiles into $157,177 by year five. Five-year ROI reaches 124.48% and total cumulative return in cash sums $232,996. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,935/mo property income covering a $2,784/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80019, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,729 (100%) |
| Owner Occupied HU | 3,479 (73.6%) |
| Renter Occupied HU | 558 (11.8%) |
| Vacant Housing Units | 692 (14.6%) |
| Median Home Value | $598,698 |
| Average Home Value | $607,670 |
Housing Distribution
Address Breakdown
Residential
3,421
Single Family
2,789
Multi-Family
632
Businesses
59
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
