Rand 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
Investment property for sale in Commerce City at Rand Plan, Reunion, Commerce City, CO, 80022 with 5% annual appreciation on a $449,400 basis while $3,480/mo rent supports operations. Total monthly income totals $3,480/mo and a $2,200/mo payment preserves $861/mo for cash returns. Annual cash flow comes to $10,327/yr on $148,976 deployed, and return on cash invested reaches 26.84% in year one. Equity gained on principal adds $2,900/yr, and five-year appreciation sums $124,161 alongside rental yield of 9.29%. Five-year ROI measures 139.54% and total cumulative return in cash totals $207,885.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,480/mo property income versus a $2,200/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
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