4585 N Versailles St, Aurora, CO 80019
Aurora, CO 80019 · 3 bd · 2.5 ba · 1,444 sqft · Single Family · 4 days on market
The math, in full
- Asking price
- $469,855
- Down payment (25%)
- $117,464
- Loan amount
- $352,391
- Est. monthly rent
- $2,913/mo
- Range $2,476–$3,350/mo
- Monthly payment, all-in
- $2,835/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.03
- $2,913 rent ÷ $2,835 payment
- Monthly cashflow
- +$78/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 3-bedroom homes in zip 80019, from current market comps — not a per-property guess. High confidence — plenty of comparable rentals in this zip.
Cash to start
$117,464
25% down on $469,855
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.