Rental Property Investment Analysis
Investment metrics for 16153 E Alaska Pl APT 1, Aurora, CO 80017
zillow
Condo
📍 16153 E Alaska Pl APT 1, Aurora, CO 80017
$202,400
🛏 2 bed
🚿 1 bath
📐 913 sqft
16
/ 100
Deal Score
F
High Risk Investment
Grade F · 16/100
Monthly Cash Flow
$-237
After all expenses
Cap Rate
4.82%
Below 6% threshold
Monthly Rent
$1,315/mo
Estimated
Total Expenses
$1,552/mo
All-in monthly
Cash-on-Cash
-6.10%
Low return
Annual Cash Flow
$-2,839
Per year
Break-Even Analysis
Break-Even Rent
$1,552 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (16/100) with a negative cash flow of $-237/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Condo at 16153 E Alaska Pl APT 1, Aurora, CO 80017 is listed at $202,400 with 2 bed / 1 bath and 913 sq ft.
The estimated monthly rent is $1,315, generating a negative monthly cash flow of $-237 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.82% and the cash-on-cash return is -6.10%. This deal received a score of 16/100 (Grade F: High Risk Investment).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk