Harris Plan, Oak Ridge at Crystal ValleyCastle 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
Rental property for sale in Castle Rock at Harris Plan, Oak Ridge at Crystal Valley, Castle Rock, CO, 80104 priced at $814,950 converts $3,720/mo rent into after a $3,989/mo obligation. Total monthly income equals $3,720/mo. Return on cash invested prints 15.45% in year one, and rental yield reads 5.48% against a $814,950 entry. Equity gained on principal adds $5,259/yr, while 5% annual appreciation compiles into $225,156 by year five. Five-year ROI reaches 78.43% and total cumulative return in cash sums $210,297. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,720/mo property income covering a $3,989/mo payment, not borrower’s 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