3252 Willowrun Drive, Castle Rock, CO, 80109 | 6.77% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1235 sft

3130 Hardin Street, Castle Rock, CO, 80109

Motivated Seller+ 1 more

4 Bed
3 Bath
1354 sft

3852 S Genoa Court #B, Aurora, CO, 80013

3 Bed
3 Bath
1742 sft

20466 Willowbend Lane, Parker, CO, 80138

3 Bed
3 Bath
2612 sft

22312 E Plymouth Circle, Aurora, CO, 80016

Nearby investment properties with comparable prices

3 Bed
2 Bath
1408 sft

5745 S Quatar Court, Centennial, CO, 80015

3 Bed
3 Bath
1480 sft

Chicago Plan, Sierra at Ascent Village, Littleton, CO, 80125

3 Bed
3 Bath
1430 sft

8807 Snake River St, Littleton, CO, 80125

3 Bed
3 Bath
1430 sft

Boston Plan, Sierra at Ascent Village, Littleton, CO, 80125

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 3252 Willowrun Drive, Castle Rock, CO, 80109 generates $3,523/mo in rent, after a $3,056/mo payment. Total monthly income is $3,523/mo. Return on cash invested sits at 19.38% in year one, and rental yield is 6.77% on a $624,400 entry. Equity gained on principal adds $4,029/yr, while 5% annual appreciation builds toward $172,510 over five years. Five-year ROI reaches 99.53% and total cumulative return in cash sums $204,460. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,523/mo property income rather than buyer’s personal income.

Single Family

Built in 2002

5,227 sqft lot

$N/A/sqft

No HOA