4351 Applecrest Circle, Castle Rock, CO, 80109 | $187/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2220 sft

5954 S Columbine Way, Centennial, CO, 80121

4 Bed
2 Bath
2128 sft

4248 S Acoma Street, Englewood, CO, 80110

6 Bed
4 Bath
3112 sft

21223 White Ash Lane, Parker, CO, 80138

3 Bed
2 Bath
3312 sft

11847 Trail View Lane, Parker, CO, 80134

Nearby investment properties with comparable prices

Tabor Plan, Independence : The Pioneer Collection

3 Bed
3 Bath
1813 sft

Tabor Plan, Independence : The Pioneer Collection, Elizabeth, CO, 80107

5 Bed
3 Bath
2390 sft

3332 W Saratoga Avenue, Englewood, CO, 80110

4 Bed
3 Bath
2367 sft

9723 Bennett Peak Street, Littleton, CO, 80125

5 Bed
2 Bath
2021 sft

6452 S Johnson Street, Littleton, CO, 80123

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 4351 Applecrest Circle, Castle Rock, CO, 80109 generates $4,121/mo in rent and, after a $3,304/mo payment, leaves $187/mo in cash flow. Total monthly income is $4,121/mo, and annual cash flow is $2,244/yr on $222,075 invested. Return on cash invested sits at 21.07% in year one, and rental yield is 7.33% 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 108.55% and total cumulative return in cash sums $241,071. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,121/mo property income rather than buyer’s personal income.

Single Family

Built in 2006

6,098 sqft lot

$N/A/sqft

No HOA