3389 Willowrun DriveCastle RockCO80109
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 Castle Rock at 3389 Willowrun Drive, Castle Rock, CO, 80109 listed at $685,000 pairs $3,345/mo rent with a $3,353/mo payment. Total monthly income runs $3,345/mo. Return on cash invested measures 15.78% in year one, and rental yield registers 5.86% at a $685,000 basis. Equity gained on principal adds $4,420/yr, and annual property appreciation at 5% supports $189,253 by year five. Five-year ROI tracks 80.48% and total cumulative return in cash totals $181,366. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,345/mo property income relative to a $3,353/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2004
5,227 sqft lot
$N/A/sqft
$259 quarterly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Hunter Owens • Orchard Brokerage LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #9688523
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)