The Keystone Plan, Horizon Uptown: The Mountain CollectionAuroraCO80018
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 The Keystone Plan, Horizon Uptown: The Mountain Collection, Aurora, CO, 80018 priced at $480,990 pairs $3,244/mo rent with $441/mo cash flow after a $2,354/mo payment. Total monthly income equals $3,244/mo, and annual cash flow comes to $5,293/yr on $159,448 invested. Return on cash invested is 23.23% in year one, and rental yield stands at 8.09% on a $480,990 basis. Equity gained on principal adds $3,104/yr, and 5% annual appreciation accumulates to $132,889 by year five. Five-year ROI measures 120.2% and total cumulative return in cash reaches $191,655. For financing, Ziffy Mortgage’s DSCR program evaluates $3,244/mo property income against a $2,354/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80018, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,081 (100%) |
| Owner Occupied HU | 6,728 (83.3%) |
| Renter Occupied HU | 989 (12.2%) |
| Vacant Housing Units | 364 ( 4.5%) |
| Median Home Value | $593,331 |
| Average Home Value | $654,920 |
Housing Distribution
Address Breakdown
Residential
7,533
Single Family
7,437
Multi-Family
96
Businesses
32
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
