The Copper Plan, Hillside at Crystal Valley Destination CollectionCastle 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
Investment property for sale in Castle Rock at The Copper Plan, Hillside at Crystal Valley Destination Collection, Castle Rock, CO, 80104 uses $261,884 cash to close to unlock $4,021/yr annual cash flow and $335/mo monthly cash flow. Total monthly income runs $4,974/mo, and a $3,896/mo payment keeps the spread at $335/mo. Purchase price stands at $795,999, and rental yield measures 7.5% with $4,974/mo rent. Return on cash invested shows 21.6% in year one, and 5% annual appreciation builds toward $219,920 over five years. Five-year ROI reaches 111.39% and total cumulative return in cash records $291,707. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,974/mo property income covering a $3,896/mo payment rather than investor’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 • Taylor Morrison
Mls Name: Taylor Morrison
Mls Provider:
Mls ID: #N/A