11589 River Run CircleCommerce CityCO80640
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 11589 River Run Circle, Commerce City, CO, 80640 earns $668/mo cash flow from $3,480/mo rent with a $2,362/mo payment. Total monthly income totals $3,480/mo, and annual cash flow totals $8,012/yr on $159,949 capital. ROI tracks 24.92% on current figures, and rental yield reads 8.65% at a $482,500 purchase. Equity gained on principal adds $3,114/yr, and 5% annual appreciation supports $133,306 over five years. Five-year ROI reaches 129.23% and total cumulative return in cash sums $206,697. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,480/mo property income instead of your personal income.
Single Family
Built in 2001
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80640, Henderson, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,878 (100%) |
| Owner Occupied HU | 3,109 (80.2%) |
| Renter Occupied HU | 639 (16.5%) |
| Vacant Housing Units | 130 ( 3.4%) |
| Median Home Value | $586,199 |
| Average Home Value | $609,834 |
Housing Distribution
Address Breakdown
Residential
4,426
Single Family
3,806
Multi-Family
620
Businesses
491
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christie Vincent • Keller Williams Action Realty LLC
Mls Name: REcolorado
Mls ID: #1515634