Harmon Plan, Vista Pines at Crystal ValleyPt Castle 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
Investment property for sale in Pt Castle Rock at Harmon Plan, Vista Pines at Crystal Valley, Pt Castle Rock, CO, 80104 earns from $4,438/mo rent with a $4,610/mo payment. Total monthly income totals $4,438/mo. ROI tracks 15.99% on current figures, and rental yield reads 5.65% at a $941,950 purchase. Equity gained on principal adds $6,078/yr, and 5% annual appreciation supports $260,243 over five years. Five-year ROI reaches 81.31% and total cumulative return in cash sums $251,970. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,438/mo property income instead of your personal income.
Single Family
Built in 2025
N/A 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: N/A • Richmond American Homes
Mls Name: Richmond Homes
Mls Provider:
Mls ID: #N/A