2231 S Vaughn Way, Aurora, CO 80014

1 bd · 1 ba · 648 sqft · built 1972 · Aurora · CONDOS·source listing ↗

$98,000

rent, three ways

OnePercent model (vv1)$1,482/mo

p10–p90 confidence band

HUD Fair Market Rent · 80014 · 1BR$1,860/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Arapahoe

Flood risk indexRelatively Low FEMA NRI

Median household income$73,210

Median area rent$1,842/mo

Median home value$416,200

the verdict

1.51%vs 0.8% target

wide confidence band

financing: 20% down · — (FRED, live) · 30yr

$98,000

1.51% · rent $1,482

Intrinsic value · income approach

$222,415

56% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.