4305 Red Rock DrLarkspurCO80118
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 0% gross rental yield, 4305 Red Rock Dr, Larkspur, CO, 80118 in Larkspur is priced for capital growth, not immediate cash flow. The $949,900 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $262,440 by year five, with $8,749/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (1.41) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $385,806.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 0% | 6.0% |
| Monthly Cash Flow | $0 | $1,200 |
City averages based on Larkspur market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,008 |
| Total Monthly Debt Service | $5,213 |
| DSCR Ratio | 1.15x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1995
0.93 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80118, Larkspur, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,563 (100%) |
| Owner Occupied HU | 2,306 (90.0%) |
| Renter Occupied HU | 184 ( 7.2%) |
| Vacant Housing Units | 73 ( 2.8%) |
| Median Home Value | $884,217 |
| Average Home Value | $1,003,691 |
Housing Distribution
Address Breakdown
Residential
2,445
Single Family
2,445
Multi-Family
0
Businesses
132
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
Single Family
Built in 1995
0.93 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80118, Larkspur, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,563 (100%) |
| Owner Occupied HU | 2,306 (90.0%) |
| Renter Occupied HU | 184 ( 7.2%) |
| Vacant Housing Units | 73 ( 2.8%) |
| Median Home Value | $884,217 |
| Average Home Value | $1,003,691 |
Housing Distribution
Address Breakdown
Residential
2,445
Single Family
2,445
Multi-Family
0
Businesses
132
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kari Barnes • RE/MAX Leaders
Mls Name: Pikes Peak MLS
Mls Provider:
Mls ID: #2094865
Disclaimer: The real estate listing information and related content displayed on this site is provided exclusively for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Any offer of compensation is made only to Participants of the PPMLS. This information and related content is deemed reliable but is not guaranteed accurate by the Pikes Peak REALTOR Services Corp.