Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
1303 Havana St, Aurora, CO 80010, US
Copied

$350,210

Coming Soon
1303 Havana St, Aurora, CO 80010
3 Beds
2 Baths
1,264 Square Feet
0.15 Acres Lot
Built in 1940
Coming Soon
1 Units
Checked: 17 hours ago
Updated: Jul 02, 2025 at 01:25AM

Investment Summary


Monthly Cash Flow
-$323
Cap Rate
4.6%
Cash-on-Cash Return
-4.8%
Debt Coverage Ratio
0.81
Internal Rate of Return (5 years)
-0.7%

Property Description


0.15 Acres Lot
Built in 1940
Coming Soon
1 Units

This centrally located 3-bedroom, 2-bathroom home offers a fantastic opportunity to make it your own. The layout is practical and functional, featuring spacious rooms, washer and dryer hookups, and thoughtful touches ideal for everyday living. Enjoy the privacy of a fully fenced yard and the convenience of a detached 1-car garage with extra space for storage. With easy access to shopping, dining, parks, and public transportation, this home sits in a prime location that balances suburban comfort with city convenience. Whether you're looking for a primary residence or an investment opportunity, this property holds great potential for personalization and long-term value.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Covered, Garage
  • Garage Spaces: 1
  • Spaces Total: 1

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 9
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Type: Gable or Hip
  • Roof Material: Composition

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 197303115011
  • Lot Size: 6577 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1940

Tax Information

  • Annual Tax: $2,205

Utilities

  • Water & Sewer: Public
  • Heating: Forced Air, Natural Gas
  • Cooling: Ceiling Fan(s), Evaporative Cooling

Location

  • County: Arapahoe

Listing Details


Listed by:
Euna Klein
Your Castle Realty LLC
(720) 217-6904

Source:
REColorado
MLS#: 3812613
REColorado

Investment Summary


Monthly Cash Flow
-$323
Cap Rate
4.6%
Cash-on-Cash Return
-4.8%
Debt Coverage Ratio
0.81
Internal Rate of Return (5 years)
-0.7%

Purchase Details

Find an Agent

Purchase price:
$350,210
Amount financed:
-$280,168
Down payment:
$70,042
Closing costs:
$10,506
Rehab costs:
$0
Initial cash invested:
$80,548
Square feet:
1,264
Cost per square foot:
$277
Monthly rent per square foot:
$1.74

Financing Details

Find a Lender

Loan amount:
$280,168
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,657
Property tax:
$184
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,995

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,200 $26,400
Vacancy loss: (6%)
6% -$132 -$1,584
Operating income:
$2,068 $24,816

Operating Expenses


% Rent Monthly Yearly
Property taxes: (8%)
8%-$184-$2,205
Insurance: (7%)
7%-$154-$1,848
Property management: (8%)
8%-$176-$2,112
Repairs & maintenance: (5%)
5%-$110-$1,320
Capital expenditures: (5%)
5%-$110-$1,320
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (33%)
33%-$734-$8,805

Cash Flow


Monthly Yearly
Net operating income:
$1,334 $16,008
Mortgage payments:
-$1,657 -$19,884
Cash flow:
$323 $3,876