Plan 4036 Plan, Ensemble at The Aurora HighlandsAuroraCO80019
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: Plan 4036 Plan, Ensemble at The Aurora Highlands, Aurora, CO, 80019 in Aurora at $739,900 earns $4,442/mo in rent and nets $130/mo after the $3,327/mo payment, a 7.2% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $204,421 over five years. Ziffy Mortgage underwrites this on a 1.34 DSCR without U.S. credit history. With $6,815/yr in principal paydown, total projected return reaches $287,772.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.2% | 5.1% |
| Monthly Cash Flow | $130 | $285 |
City averages based on Aurora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,442 |
| Total Monthly Debt Service | $4,018 |
| DSCR Ratio | 1.11x |
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
