22175 E 7th Pl, Lot 1028, Aurora, CO 80018
Aurora, CO 80018 · 3 bd · 2.5 ba · 1,874 sqft · Townhouse · 148 days on market
The math, in full
- Asking price
- $435,000
- Down payment (25%)
- $108,750
- Loan amount
- $326,250
- Est. monthly rent
- $2,710/mo
- Range $2,304–$3,116/mo
- Monthly payment, all-in
- $2,624/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.03
- $2,710 rent ÷ $2,624 payment
- Monthly cashflow
- +$86/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 3-bedroom homes in zip 80018, from current market comps — not a per-property guess. High confidence — plenty of comparable rentals in this zip.
Cash to start
$108,750
25% down on $435,000
Your local lenderNo credit pull. No obligation. A loan officer confirms real terms within one business day.
- Screened against real lending criteria — this one fits 3 programs.
- Qualifies on the property's rent — no W-2 or tax returns.
- Listing data verified as of June 8, 2026.
Not the one? Browse more in CO →
Rent, payment, and cashflow figures are estimates based on current market data and business-purpose investment-loan criteria, for non-owner-occupied property. Not a commitment to lend, not financial advice, and not an offer of any specific loan or property. Listing data may change; properties may sell. All terms confirmed by a loan officer and subject to underwriting and appraisal.