Plan 3205 Plan, Crescendo Collection at 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
Investment property for sale in Commerce City at Plan 3205 Plan, Crescendo Collection at Reunion, Commerce City, CO, 80022 uses $183,549 cash to close to unlock $8,079/yr annual cash flow and $673/mo monthly cash flow. Total monthly income runs $3,925/mo, and a $2,731/mo payment keeps the spread at $673/mo. Purchase price stands at $557,900, and rental yield measures 8.44% with $3,925/mo rent. Return on cash invested shows 24.46% in year one, and 5% annual appreciation builds toward $154,137 over five years. Five-year ROI reaches 126.76% and total cumulative return in cash records $232,674. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,925/mo property income covering a $2,731/mo payment rather than investor’s 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: Trishell & Stacey • Tri Pointe Homes
Mls Name: TRI Pointe Homes
Mls Provider:
Mls ID: #N/A