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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$473,500

For Sale - Active
17232 E Oberlin Pl, Aurora, CO 80013
3 Beds
2 Baths
1,238 Square Feet
0.16 Acres Lot
Built in 1979
For Sale - Active
Units n/a
Checked: 15 hours ago
Updated: Aug 06, 2025 at 12:59AM

Investment Summary


Monthly Cash Flow
-$709
Cap Rate
3.9%
Cash-on-Cash Return
-7.8%
Debt Coverage Ratio
0.68
Internal Rate of Return (5 years)
-3.6%

Property Description


0.16 Acres Lot
Built in 1979
For Sale - Active
Units n/a

Charming Home with Dual Primary Suites and Private Outdoor Space Discover this quaint and inviting home that blends character with thoughtful updates. Featuring two spacious primary bedrooms and a separate office/flex space, it's ideal for multi-generational living or a comfortable work-from-home lifestyle. The remodeled bathrooms and beautiful flooring adds a fresh touch, while the home still offers opportunities for you to add your own style and finishes. Updates include: new roof, down spouts and gutters in 2023, stainless steel dishwasher added in 2024, new 40 gallon water heater in 2025, LVP flooring added to living room, both stairs and office area. new interior paint, bathrooms have newer toilets, tubs and tile. Laundry area can accept either gas or electric dryer. Step outside into the large, private yard, beautifully framed by mature, established landscaping—a peaceful retreat perfect for gardening, relaxing, or entertaining. Covered porch with hot tub to help melt away your stress at the end of the day. Best of all, there are no HOA restrictions, giving you the freedom to truly make it your own. Cherry Creek School District. Close to shopping, E470, Buckley Space Station, I225 and many restaurants. A unique opportunity with great bones and room to grow—come see the potential!

Build Your Team


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

Avatar
Avatar
Avatar

Agents

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

Find an Agent
Avatar
Avatar
Avatar

Lenders

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

Find a Lender
Avatar
Avatar
Avatar

Property Managers

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

Find a Property Manager
Avatar
Avatar
Avatar

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: Garage
  • Details: Attached
  • Garage Spaces: 1
  • Spaces Total: 1

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 9
  • # of Stories: 3
  • Basement: Yes
  • Basement Description: Finished

Exterior Features

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

Land Information

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

Lot Information

  • Parcel ID: 207304312024
  • Lot Size: 7057 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1979

Tax Information

  • Annual Tax: $2,315

Utilities

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

Location

  • County: Arapahoe

Listing Details


Listed by:
Nancy Griffin
Metro Design Realty
(720) 936-5785

Source:
REColorado
MLS#: 4980708
REColorado

Investment Summary


Monthly Cash Flow
-$709
Cap Rate
3.9%
Cash-on-Cash Return
-7.8%
Debt Coverage Ratio
0.68
Internal Rate of Return (5 years)
-3.6%

Purchase Details

Find an Agent

Purchase price:
$473,500
Amount financed:
-$378,800
Down payment:
$94,700
Closing costs:
$14,205
Rehab costs:
$0
Initial cash invested:
$108,905
Square feet:
1,238
Cost per square foot:
$382
Monthly rent per square foot:
$2.02

Financing Details

Find a Lender

Loan amount:
$378,800
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,241
Property tax:
$193
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,609

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,500 $30,000
Vacancy loss: (6%)
6% -$150 -$1,800
Operating income:
$2,350 $28,200

Operating Expenses


% Rent Monthly Yearly
Property taxes: (8%)
8%-$193-$2,315
Insurance: (7%)
7%-$175-$2,100
Property management: (8%)
8%-$200-$2,400
Repairs & maintenance: (5%)
5%-$125-$1,500
Capital expenditures: (5%)
5%-$125-$1,500
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (33%)
33%-$818-$9,815

Cash Flow


Monthly Yearly
Net operating income:
$1,532 $18,384
Mortgage payments:
-$2,241 -$26,892
Cash flow:
$709 $8,508