Leah Plan, Crossway at Second CreekCommerce 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 Leah Plan, Crossway at Second Creek, Commerce City, CO, 80022 priced at $586,950 pairs $3,622/mo rent with $201/mo cash flow after a $2,873/mo payment. Total monthly income equals $3,622/mo, and annual cash flow comes to $2,414/yr on $193,107 invested. Return on cash invested is 21.31% in year one, and rental yield stands at 7.41% on a $586,950 basis. Equity gained on principal adds $3,788/yr, and 5% annual appreciation accumulates to $162,163 by year five. Five-year ROI measures 109.86% and total cumulative return in cash reaches $212,155. For financing, Ziffy Mortgage’s DSCR program evaluates $3,622/mo property income against a $2,873/mo payment instead of your W2s, 1099s, or Tax returns.
Single 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 • Richmond American Homes
Mls Name: Richmond Homes
Mls Provider:
Mls ID: #N/A