Plan 2193 Plan, Terrain Oak Valley, Castle Rock, CO, 80108 | $329/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2039 sft

4816 S Delaware Street, Englewood, CO, 80110

3 Bed
3 Bath
2433 sft

3029 S Walden Court, Aurora, CO, 80013

3 Bed
3 Bath
2380 sft

19440 E Mann Creek Dr #E, Parker, CO, 80134

Currently Rented+ 1 more

3 Bed
2 Bath
1296 sft

2539 S Kittredge Court, Aurora, CO, 80013

Nearby investment properties with comparable prices

5 Bed
3 Bath
1912 sft

2338 S Lima Street, Aurora, CO, 80014

2 Bed
2 Bath
1134 sft

11930 Soprano Trl #204, Lone Tree, CO, 80134

2 Bed
3 Bath
2511 sft

20426 E Orchard Place, Centennial, CO, 80016

3 Bed
2 Bath
1807 sft

1183 Parsons Avenue, Castle Rock, CO, 80104

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 Plan 2193 Plan, Terrain Oak Valley, Castle Rock, CO, 80108 generates $3,738/mo in rent and, after a $2,863/mo payment, leaves $329/mo in cash flow. Total monthly income is $3,738/mo, and annual cash flow is $3,948/yr on $192,462 invested. Return on cash invested sits at 22.11% in year one, and rental yield is 7.67% on a $584,990 entry. Equity gained on principal adds $3,775/yr, while 5% annual appreciation builds toward $161,622 over five years. Five-year ROI reaches 114.13% and total cumulative return in cash sums $219,651. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,738/mo property income rather than buyer’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA