Arapaho Plan, Second Creek FarmCommerce 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 Arapaho Plan, Second Creek Farm, Commerce City, CO, 80022 listed at $526,900 pairs $3,518/mo rent with a $2,579/mo payment to leave $407/mo cash flow. Total monthly income runs $3,518/mo, and annual cash flow reaches $4,887/yr on $173,350 cash to close. Return on cash invested measures 22.88% in year one, and rental yield registers 8.01% at a $526,900 basis. Equity gained on principal adds $3,400/yr, and annual property appreciation at 5% supports $145,573 by year five. Five-year ROI tracks 118.38% and total cumulative return in cash totals $205,205. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,518/mo property income relative to a $2,579/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
N/A lot
$N/A/sqft
$40 monthly 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: N/A • LGI Homes
Mls Name: LGI Homes
Mls Provider:
Mls ID: #N/A