DSCR investment property · Aurora
3146 S Gibralter St, Lot 1, Aurora, CO 80013
Aurora, CO 80013 · 3 bd · 1 ba · 1,320 sqft · Single Family · 2 days on market
The math, in full
- Asking price
- $345,000
- Down payment (15%)
- $51,750
- Loan amount
- $293,250
- Est. monthly rent
- $2,813/mo
- Range $2,391 to $3,235/mo
- Monthly payment, all-in
- $2,317/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.21
- $2,813 rent ÷ $2,317 payment
- Monthly cashflow
- +$496/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 3-bedroom homes in zip 80013, from current market comps, not a per-property guess. High confidence: plenty of comparable rentals in this zip.
Cash to start
$51,750
15% down on $345,000
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 July 5, 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.