Morse Plan, ReunionCommerce 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 Morse Plan, Reunion, Commerce City, CO, 80022 priced at $355,900 pairs $3,480/mo rent with $1,406/mo cash flow after a $1,742/mo payment. Total monthly income equals $3,480/mo, and annual cash flow comes to $16,870/yr on $117,981 invested. Return on cash invested is 34.21% in year one, and rental yield stands at 11.73% on a $355,900 basis. Equity gained on principal adds $2,297/yr, and 5% annual appreciation accumulates to $98,329 by year five. Five-year ROI measures 179.04% and total cumulative return in cash reaches $211,230. For financing, Ziffy Mortgage’s DSCR program evaluates $3,480/mo property income against a $1,742/mo payment instead of your W2s, 1099s, or 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: Stephanie Thornber • Oakwood Homes
Mls Name: Oakwood Homes Denver
Mls ID: #N/A