3887 Ute Mountain Trail, Castle Rock, CO, 80109 | $472/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1434 sft

3723 S Perth Circle #102, Aurora, CO, 80013

2 Bed
3 Bath
1357 sft

488 Black Feather Loop #209, Castle Rock, CO, 80104

2 Bed
2 Bath
1252 sft

11972 W Long Circle #104, Littleton, CO, 80127

2 Bed
1 Bath
1250 sft

245 Lower Glenway St, Palmer Lake, CO, 80133

Nearby investment properties with comparable prices

2 Bed
2 Bath
1230 sft

13991 E Marina Drive Bldg 241 #105, Aurora, CO, 80014

2 Bed
2 Bath
1148 sft

729 Canyon Drive, Castle Rock, CO, 80104

3 Bed
3 Bath
1770 sft

14243 E Radcliff Circle, Aurora, CO, 80015

2 Bed
3 Bath
1571 sft

1470 S Quebec Way #62, Denver, CO, 80231

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 3887 Ute Mountain Trail, Castle Rock, CO, 80109 generates $3,211/mo in rent and, after a $2,300/mo payment, leaves $472/mo in cash flow. Total monthly income is $3,211/mo, and annual cash flow is $5,668/yr on $155,805 invested. Return on cash invested sits at 23.55% in year one, and rental yield is 8.2% on a $470,000 entry. Equity gained on principal adds $3,033/yr, while 5% annual appreciation builds toward $129,852 over five years. Five-year ROI reaches 121.89% and total cumulative return in cash sums $189,909. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,211/mo property income rather than buyer’s personal income.

Townhouse

Built in 2005

N/A lot

$N/A/sqft

No HOA