1820 Ghost Dance Cir, Castle Rock, CO, 80108 | $480/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3785 sft

5062 Everly Plan, Autograph at Lyric, Lone Tree, CO, 80134

Harvard | Residence 50266 Plan, Trails at Smoky Hill

5 Bed
5 Bath
3664 sft

Harvard | Residence 50266 Plan, Trails at Smoky Hill, Parker, CO, 80138

3 Bed
3 Bath
2024 sft

2523 E Geddes Ave, Centennial, CO, 80122

4 Bed
3 Bath
2424 sft

8645 S Field Street, Littleton, CO, 80128

Nearby investment properties with comparable prices

3 Bed
3 Bath
1868 sft

8853 Watercress Circle, Littleton, CO, 80125

3 Bed
2 Bath
2978 sft

6055 Point Rider Circle, Castle Rock, CO, 80104

4 Bed
4 Bath
3207 sft

7755 Solstice Way, Castle Rock, CO, 80108

2 Bed
2 Bath
1732 sft

6626 S Reed Way UNIT A, Littleton, CO, 80123

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

Rental property for sale in Castle Rock at 1820 Ghost Dance Cir, Castle Rock, CO, 80108 generates $4,618/mo in rent and, after a $3,398/mo payment, leaves $480/mo in cash flow. Total monthly income is $4,618/mo, and annual cash flow is $5,760/yr on $228,425 invested. Return on cash invested sits at 22.58% in year one, and rental yield is 7.98% on a $694,300 entry. Equity gained on principal adds $4,480/yr, while 5% annual appreciation builds toward $191,822 over five years. Five-year ROI reaches 116.83% and total cumulative return in cash sums $266,870. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,618/mo property income rather than buyer’s personal income.

Single Family

Built in N/A

N/A lot

$N/A/sqft

No HOA