BRIDGEPORT Plan, Settlers CrossingCommerce 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
Rental property for sale in Commerce City at BRIDGEPORT Plan, Settlers Crossing, Commerce City, CO, 80022 offers $4,438/mo rent that, after a $2,592/mo payment, leaves $1,352/mo cash flow. Total monthly income is $4,438/mo, and annual cash flow is $16,222/yr on $174,206 cash. Return on cash invested measures 29.37% in year one, and rental yield stands at 10.06% at a $529,500 entry. Equity gained on principal adds $3,417/yr while 5% annual appreciation compounds into $146,291 by year five. Five-year ROI records 153.07% and total cumulative return in cash reaches $266,658. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,438/mo property income versus a $2,592/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Multi 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 • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A