3778 Happyheart WayCastle 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
Rental property for sale in Castle Rock at 3778 Happyheart Way, Castle Rock, CO, 80109 priced at $600,000 converts $3,296/mo rent into after a $2,937/mo obligation. Total monthly income equals $3,296/mo. Return on cash invested prints 17.13% in year one, and rental yield reads 6.59% against a $600,000 entry. Equity gained on principal adds $3,872/yr, while 5% annual appreciation compiles into $165,769 by year five. Five-year ROI reaches 88.07% and total cumulative return in cash sums $173,844. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,296/mo property income covering a $2,937/mo payment, not borrower’s personal income.
Single Family
Built in 2018
8,276 sqft lot
$N/A/sqft
$198 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Hilarie Splichal • Madison & Company Properties
Mls Name: REcolorado
Mls Provider:
Mls ID: #6744047
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)