1169 N Tabor DriveCastle RockCO80104
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 1169 N Tabor Drive, Castle Rock, CO, 80104 priced at $567,500 pairs $3,720/mo rent with $178/mo cash flow after a $2,778/mo payment. Total monthly income equals $3,720/mo, and annual cash flow comes to $2,135/yr on $186,708 invested. Return on cash invested is 21.2% in year one, and rental yield stands at 7.87% on a $567,500 basis. Equity gained on principal adds $3,662/yr, and 5% annual appreciation accumulates to $156,790 by year five. Five-year ROI measures 109.81% and total cumulative return in cash reaches $205,028. For financing, Ziffy Mortgage’s DSCR program evaluates $3,720/mo property income against a $2,778/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2000
8,102 sqft lot
$N/A/sqft
$220 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80104, Castle Rock, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,834 (100%) |
| Owner Occupied HU | 12,170 (76.9%) |
| Renter Occupied HU | 3,172 (20.0%) |
| Vacant Housing Units | 492 ( 3.1%) |
| Median Home Value | $668,004 |
| Average Home Value | $726,296 |
Housing Distribution
Address Breakdown
Residential
15,123
Single Family
13,753
Multi-Family
1,370
Businesses
1,393
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Heather McDaniel • eXp Realty, LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #4124320
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)