538 Sage Grouse CircleCastle RockCO80109
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 538 Sage Grouse Circle, Castle Rock, CO, 80109 in Castle Rock the bet is firmly on appreciation. Rental yield 0%. The 0% gross yield on a $799,000 price is below income-first thresholds, but 5%/yr value growth projects $220,749 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (0.00) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread. Total projected cumulative return: $2,091.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 0% | 4.8% |
| Monthly Cash Flow | $0 | $1,850 |
City averages based on Castle Rock market data in our database. Property projections are estimates.
Single Family
Built in 2017
10,759 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
No similar rental properties found nearby.
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 2017
10,759 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
No similar rental properties found nearby.
Nearby investment properties with comparable prices
Listed by: Kerri Dowling • EXIT Realty DTC, Cherry Creek, Pikes Peak.
Mls Name: REcolorado
Mls ID: #6961840