Avocet Plan, Buffalo Highlands - Commerce CityCommerce 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
Total monthly income registers $4,340/mo, and a $3,157/mo payment leaves $581/mo available for distribution. Annual cash flow reaches $6,972/yr on $212,203 to close, and return on cash invested stands at 23.35% in year one. Equity gained on principal adds $4,162/yr while 5% annual appreciation supports $178,200 over five years. Portfolio math shows five-year ROI at 120.75% and total cumulative return in cash at $256,238. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,340/mo property income against a $3,157/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: N/A • Horizon View Homes
Mls Name: Desert View Homes
Mls Provider:
Mls ID: #N/A