3921 Black Feather TrailCastle RockCO80104
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 3921 Black Feather Trail, Castle Rock, CO, 80104 generates $4,438/mo in rent and, after a $3,304/mo payment, leaves $504/mo in cash flow. Total monthly income is $4,438/mo, and annual cash flow is $6,048/yr on $222,075 invested. Return on cash invested sits at 22.78% in year one, and rental yield is 7.89% on a $675,000 entry. Equity gained on principal adds $4,356/yr, while 5% annual appreciation builds toward $186,490 over five years. Five-year ROI reaches 117.73% and total cumulative return in cash sums $261,459. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,438/mo property income rather than buyer’s personal income.
Single Family
Built in 2000
8,581 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80104, Castle Rock, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,834 (100%) |
| Owner Occupied HU | 12,170 (76.9%) |
| Renter Occupied HU | 3,172 (20.0%) |
| Vacant Housing Units | 492 ( 3.1%) |
| Median Home Value | $668,004 |
| Average Home Value | $726,296 |
Housing Distribution
Address Breakdown
Residential
15,123
Single Family
13,753
Multi-Family
1,370
Businesses
1,393
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Wendy Bruner • Equity Colorado Real Estate
Mls Name: REcolorado
Mls ID: #7194485