10389 Vaughn WayCommerce CityCO80022
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Commerce City at 10389 Vaughn Way, Commerce City, CO, 80022 offers a 8.46% rental yield on a $340,605 purchase with $2,400/mo rent. Total monthly income registers $2,400/mo, and a $1,667/mo payment leaves $415/mo available for distribution. Annual cash flow reaches $4,981/yr on $112,911 to close, and return on cash invested stands at 24.32% in year one. Equity gained on principal adds $2,198/yr while 5% annual appreciation supports $94,103 over five years. Portfolio math shows five-year ROI at 126.06% and total cumulative return in cash at $142,336. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,400/mo property income against a $1,667/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80022, Commerce City, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,174 (100%) |
| Owner Occupied HU | 15,814 (71.3%) |
| Renter Occupied HU | 5,505 (24.8%) |
| Vacant Housing Units | 855 ( 3.9%) |
| Median Home Value | $553,440 |
| Average Home Value | $562,715 |
Housing Distribution
Address Breakdown
Residential
20,938
Single Family
19,790
Multi-Family
1,148
Businesses
1,484
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stephanie Thornber • Oakwood Homes
Mls Name: Oakwood Homes Denver
Mls ID: #N/A