Residence Two Plan, Berkeley Homes 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 Residence Two Plan, Berkeley Homes at Painted Prairie, Aurora, CO, 80019 generates $3,580/mo in rent and, after a $2,706/mo payment, leaves $282/mo in cash flow. Total monthly income is $3,580/mo, and annual cash flow is $3,384/yr on $181,904 invested. Return on cash invested sits at 21.92% in year one, and rental yield is 7.77% on a $552,900 entry. Equity gained on principal adds $3,568/yr, while 5% annual appreciation builds toward $152,756 over five years. Five-year ROI reaches 113.29% and total cumulative return in cash sums $206,072. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,580/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$76 monthly 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
