Newcastle Plan, Crystal Valley Pine RidgeCastle 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 Newcastle Plan, Crystal Valley Pine Ridge, Castle Rock, CO, 80104 priced at $614,990 converts $3,720/mo rent into $136/mo cash flow after a $3,010/mo obligation. Total monthly income equals $3,720/mo, and annual cash flow totals $1,632/yr on $202,332 invested. Return on cash invested prints 20.87% in year one, and rental yield reads 7.26% against a $614,990 entry. Equity gained on principal adds $3,968/yr, while 5% annual appreciation compiles into $169,910 by year five. Five-year ROI reaches 107.46% and total cumulative return in cash sums $217,418. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,720/mo property income covering a $3,010/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 • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A