12405 E 101st Drive DriveCommerce 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 12405 E 101st Drive Drive, Commerce City, CO, 80022 earns $959/mo cash flow from $4,438/mo rent with a $2,922/mo payment. Total monthly income totals $4,438/mo, and annual cash flow totals $11,507/yr on $196,380 capital. ROI tracks 25.92% on current figures, and rental yield reads 8.92% at a $596,900 purchase. Equity gained on principal adds $3,852/yr, and 5% annual appreciation supports $164,912 over five years. Five-year ROI reaches 134.55% and total cumulative return in cash sums $264,238. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,438/mo property income instead of your personal income.
Single Family
Built in 2023
7,405 sqft 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: Phillip Heep • All In Real Estate LLC
Mls Name: REcolorado
Mls ID: #7235496