HOLCOMBE 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
Investment property for sale in Commerce City at HOLCOMBE Plan, Settlers Crossing, Commerce City, CO, 80022 earns $564/mo cash flow from $3,725/mo rent with a $2,655/mo payment. Total monthly income totals $3,725/mo, and annual cash flow totals $6,764/yr on $178,483 capital. ROI tracks 23.85% on current figures, and rental yield reads 8.24% at a $542,500 purchase. Equity gained on principal adds $3,501/yr, and 5% annual appreciation supports $149,883 over five years. Five-year ROI reaches 123.46% and total cumulative return in cash sums $220,363. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,725/mo property income instead of your personal income.
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: Online Sales Concierge • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A