15112 E 118th AvenueCommerce CityCO80603
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 15112 E 118th Avenue, Commerce City, CO, 80603 listed at $535,000 pairs $3,690/mo rent with a $2,619/mo payment to leave $572/mo cash flow. Total monthly income runs $3,690/mo, and annual cash flow reaches $6,860/yr on $176,015 cash to close. Return on cash invested measures 23.96% in year one, and rental yield registers 8.28% at a $535,000 basis. Equity gained on principal adds $3,452/yr, and annual property appreciation at 5% supports $147,811 by year five. Five-year ROI tracks 124.04% and total cumulative return in cash totals $218,332. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,690/mo property income relative to a $2,619/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2003
5,500 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80603, Brighton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,636 (100%) |
| Owner Occupied HU | 5,005 (88.8%) |
| Renter Occupied HU | 536 ( 9.5%) |
| Vacant Housing Units | 95 ( 1.7%) |
| Median Home Value | $574,462 |
| Average Home Value | $591,347 |
Housing Distribution
Address Breakdown
Residential
5,625
Single Family
5,625
Multi-Family
0
Businesses
160
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tony Thurman • Resident Realty North Metro LLC
Mls Name: REcolorado
Mls ID: #4788010