Tyler Plan, Settler's CrossingCommerce 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 Tyler Plan, Settler's Crossing, Commerce City, CO, 80022 offers $3,792/mo rent that, after a $3,015/mo payment, leaves $202/mo cash flow. Total monthly income is $3,792/mo, and annual cash flow is $2,425/yr on $202,648 cash. Return on cash invested measures 21.26% in year one, and rental yield stands at 7.39% at a $615,950 entry. Equity gained on principal adds $3,975/yr while 5% annual appreciation compounds into $170,176 by year five. Five-year ROI records 109.58% and total cumulative return in cash reaches $222,051. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,792/mo property income versus a $3,015/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
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