Plan 2483 Modeled Plan, Windler StarlightAuroraCO80019
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who value predictability will appreciate Plan 2483 Modeled Plan, Windler Starlight, Aurora, CO, 80019 in Aurora. At $664,990 it earns $4,091/mo in rent and distributes $215/mo to the owner after the $2,990/mo payment, a consistent 7.38% yield. DSCR 1.37 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $183,724 in value; $6,125/yr in principal paydown compounds ownership stake. Total projected return: $265,021.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.4% | 5.1% |
| Monthly Cash Flow | $215 | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,091 |
| Total Monthly Debt Service | $3,611 |
| DSCR Ratio | 1.13x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2026
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
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
Single Family
Built in 2026
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
