28837 Castle Rock CircleBuena VistaCO81211
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
Investment property for sale in Buena Vista at 28837 Castle Rock Circle, Buena Vista, CO, 81211 earns $759/mo cash flow from $3,306/mo rent with a $2,080/mo payment. Total monthly income totals $3,306/mo, and annual cash flow totals $9,112/yr on $140,888 capital. ROI tracks 26.38% on current figures, and rental yield reads 9.33% at a $425,000 purchase. Equity gained on principal adds $2,742/yr, and 5% annual appreciation supports $117,420 over five years. Five-year ROI reaches 137.28% and total cumulative return in cash sums $193,409. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,306/mo property income instead of your personal income.
Manufactured
Built in 2000
1.09 Acres lot
$N/A/sqft
$70 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81211, Buena Vista, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,537 (100%) |
| Owner Occupied HU | 2,571 (56.7%) |
| Renter Occupied HU | 808 (17.8%) |
| Vacant Housing Units | 1,158 (25.5%) |
| Median Home Value | $606,298 |
| Average Home Value | $667,739 |
Housing Distribution
Address Breakdown
Residential
2,489
Single Family
2,428
Multi-Family
61
Businesses
377
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Julie Kersting • First Colorado Land Office, Inc.
Mls Name: REcolorado
Mls Provider:
Mls ID: #1768029
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)