1011 White Leaf CircleCastle RockCO80108
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 Castle Rock at 1011 White Leaf Circle, Castle Rock, CO, 80108 priced at $640,000 pairs $3,950/mo rent with $61/mo cash flow after a $3,132/mo payment. Total monthly income equals $3,950/mo, and annual cash flow comes to $738/yr on $210,560 invested. Return on cash invested is 20.41% in year one, and rental yield stands at 7.41% on a $640,000 basis. Equity gained on principal adds $4,130/yr, and 5% annual appreciation accumulates to $176,820 by year five. Five-year ROI measures 105.35% and total cumulative return in cash reaches $221,826. For financing, Ziffy Mortgage’s DSCR program evaluates $3,950/mo property income against a $3,132/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2018
4,791 sqft lot
$N/A/sqft
$268 quarterly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Eli Schmidt • eXp Realty, LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #4549123
Disclaimer: 2025 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. [Click here for more information](/mls-disclaimers/#17059)