3021 S Ursula Cir, Apt 301, Aurora, CO 80014

Aurora, CO 80014 · 1 bd · 1 ba · 786 sqft · Condo · 54 days on market

The math, in full

Asking price: $187,000
Down payment (25%): $46,750
Loan amount: $140,250
Est. monthly rent: $1,350/mo; Range $1,148–$1,552/mo
Monthly payment, all-in: $1,345/mo; Mortgage + taxes + insurance (PITIA)
Cashflow ratio (DSCR): 1.00; $1,350 rent ÷ $1,345 payment
Monthly cashflow: +$5/mo; What's left after the payment

Where the rent number comes from

Median asking rent for 1-bedroom homes in zip 80014, from current market comps — not a per-property guess. High confidence — plenty of comparable rentals in this zip.

Cash to start

$46,750

25% down on $187,000

Your local lender

View →

No 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.