HARMONY 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 HARMONY Plan, Settlers Crossing, Commerce City, CO, 80022 priced at $508,990 converts $3,036/mo rent into $70/mo cash flow after a $2,491/mo obligation. Total monthly income equals $3,036/mo, and annual cash flow totals $839/yr on $167,458 invested. Return on cash invested prints 20.56% in year one, and rental yield reads 7.16% against a $508,990 entry. Equity gained on principal adds $3,284/yr, while 5% annual appreciation compiles into $140,625 by year five. Five-year ROI reaches 105.82% and total cumulative return in cash sums $177,202. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,036/mo property income covering a $2,491/mo payment, not borrower’s personal income.
Multi Family
Built in 2026
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