Jasmine Plan, Oak Ridge at Crystal Valley, Castle Rock, CO, 80104 | $339/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
4298 sft

10262 S Royal Eagle Lane, Highlands Ranch, CO, 80129

Boyd Plan, Regency at Montaine - Jefferson Collection

2 Bed
2 Bath
1960 sft

Boyd Plan, Regency at Montaine - Jefferson Collection, Castle Rock, CO, 80104

4 Bed
3 Bath
3660 sft

15594 Greenstone Circle, Parker, CO, 80134

4 Bed
4 Bath
3104 sft

1558 Wandering Way, Castle Rock, CO, 80109

Nearby investment properties with comparable prices

4 Bed
4 Bath
2652 sft

202 Northridge Road, Highlands Ranch, CO, 80126

5 Bed
3 Bath
2640 sft

1062 Timbervale Trail, Highlands Ranch, CO, 80129

3 Bed
3 Bath
2705 sft

14097 Deertrack Lane, Parker, CO, 80134

Bristlecone | Residence 24203 Plan, Alder Creek

3 Bed
3 Bath
2110 sft

Bristlecone | Residence 24203 Plan, Alder Creek, Parker, CO, 80134

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 Jasmine Plan, Oak Ridge at Crystal Valley, Castle Rock, CO, 80104 offers $4,832/mo rent that, after a $3,773/mo payment, leaves $339/mo cash flow. Total monthly income is $4,832/mo, and annual cash flow is $4,073/yr on $253,643 cash. Return on cash invested measures 21.67% in year one, and rental yield stands at 7.52% at a $770,950 entry. Equity gained on principal adds $4,975/yr while 5% annual appreciation compounds into $212,999 by year five. Five-year ROI records 111.76% and total cumulative return in cash reaches $283,459. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,832/mo property income versus a $3,773/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

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