3944 Trail Stone CircleCastle RockCO80108
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 3944 Trail Stone Circle, Castle Rock, CO, 80108 generates $4,950/mo in rent and, after a $3,255/mo payment, leaves $878/mo in cash flow. Total monthly income is $4,950/mo, and annual cash flow is $10,533/yr on $218,785 invested. Return on cash invested sits at 24.87% in year one, and rental yield is 8.93% on a $665,000 entry. Equity gained on principal adds $4,291/yr, while 5% annual appreciation builds toward $183,727 over five years. Five-year ROI reaches 129.35% and total cumulative return in cash sums $282,991. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,950/mo property income rather than buyer’s personal income.
Single Family
Built in 2015
6,534 sqft lot
$N/A/sqft
$274 quarterly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cheryl Bustin • RE/MAX Alliance
Mls Name: REcolorado
Mls Provider:
Mls ID: #7360062
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)