Jamestown | Residence 301R Plan, The Townes at Skyline Ridge, Castle Rock, CO, 80108 | $428/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1431 sft

21524 E Powers Place, Centennial, CO, 80015

3 Bed
2 Bath
2246 sft

7219 S Vine Street, Centennial, CO, 80122

2 Bed
3 Bath
1460 sft

858 S Granby Circle, Aurora, CO, 80012

3 Bed
2 Bath
997 sft

999 N Osceola St, Denver, CO, 80204

Nearby investment properties with comparable prices

2 Bed
2 Bath
930 sft

1313 S Clarkson St APT 205, Denver, CO, 80210

2 Bed
1 Bath
829 sft

367 S Jasmine Street, Denver, CO, 80224

2 Bed
1 Bath
682 sft

1171 Syracuse Street, Denver, CO, 80220

3 Bed
1 Bath
937 sft

675 S Quivas Street, Denver, CO, 80223

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 Jamestown | Residence 301R Plan, The Townes at Skyline Ridge, Castle Rock, CO, 80108 priced at $504,990 converts $3,371/mo rent into $428/mo cash flow after a $2,472/mo obligation. Total monthly income equals $3,371/mo, and annual cash flow totals $5,132/yr on $166,142 invested. Return on cash invested prints 23.15% in year one, and rental yield reads 8.01% against a $504,990 entry. Equity gained on principal adds $3,259/yr, while 5% annual appreciation compiles into $139,519 by year five. Five-year ROI reaches 119.7% and total cumulative return in cash sums $198,878. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,371/mo property income covering a $2,472/mo payment, not borrower’s personal income.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA