Plan 2651 Modeled Plan, Terrain Oak Valley,Castle Rock,CO,80108

Investment Highlights

Investment property for sale in Castle Rock at Plan 2651 Modeled Plan, Terrain Oak Valley, Castle Rock, CO, 80108 offers a 7.72% rental yield on a $659,990 purchase with $4,246/mo rent. Total monthly income registers $4,246/mo, and a $3,230/mo payment leaves $400/mo available for distribution. Annual cash flow reaches $4,800/yr on $217,137 to close, and return on cash invested stands at 22.27% in year one. Equity gained on principal adds $4,259/yr while 5% annual appreciation supports $182,343 over five years. Portfolio math shows five-year ROI at 114.99% and total cumulative return in cash at $249,678. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,246/mo property income against a $3,230/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.