Plan 2 Plan, Woodrose at Painted PrairieAuroraCO80019
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 Plan 2 Plan, Woodrose at Painted Prairie, Aurora, CO, 80019 priced at $500,990 pairs $3,542/mo rent with $622/mo cash flow after a $2,452/mo payment. Total monthly income equals $3,542/mo, and annual cash flow comes to $7,469/yr on $164,826 invested. Return on cash invested is 24.59% in year one, and rental yield stands at 8.48% on a $500,990 basis. Equity gained on principal adds $3,233/yr, and 5% annual appreciation accumulates to $138,414 by year five. Five-year ROI measures 127.45% and total cumulative return in cash reaches $210,079. For financing, Ziffy Mortgage’s DSCR program evaluates $3,542/mo property income against a $2,452/mo payment instead of your W2s, 1099s, or Tax returns.
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
