Plan 4035 Plan, Reunion Ridge, Commerce City, CO, 80022 | $732/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2296 sft

2361 Locust Street, Denver, CO, 80207

4 Bed
3 Bath
2296 sft

4160 W 136th Avenue, Broomfield, CO, 80023

4 Bed
3 Bath
2513 sft

Plan 2504 Plan, Painted Prairie, Aurora, CO, 80019

3 Bed
3 Bath
1670 sft

2819 N Jackson Street, Denver, CO, 80205

Nearby investment properties with comparable prices

3 Bed
3 Bath
2250 sft

Lapis Plan, Villages at Prairie Center, Brighton, CO, 80601

4 Bed
3 Bath
2398 sft

6512 13th St, Frederick, CO, 80530

Brook Plan, Vive on Via Varra: The Meadow Collection

3 Bed
3 Bath
1428 sft

Brook Plan, Vive on Via Varra: The Meadow Collection, Broomfield, CO, 80020

3 Bed
2 Bath
2910 sft

1692 S Ivanhoe Street, Denver, CO, 80224

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Commerce City at Plan 4035 Plan, Reunion Ridge, Commerce City, CO, 80022 earns $732/mo cash flow from $4,688/mo rent with a $3,230/mo payment. Total monthly income totals $4,688/mo, and annual cash flow totals $8,785/yr on $217,107 capital. ROI tracks 24.11% on current figures, and rental yield reads 8.52% at a $659,900 purchase. Equity gained on principal adds $4,258/yr, and 5% annual appreciation supports $182,318 over five years. Five-year ROI reaches 125.08% and total cumulative return in cash sums $271,562. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,688/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$110 monthly 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