The Steamboat 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
Rental property for sale in Castle Rock at The Steamboat Plan, Hillside at Crystal Valley Destination Collection, Castle Rock, CO, 80104 generates $5,554/mo in rent and, after a $4,214/mo payment, leaves $536/mo in cash flow. Total monthly income is $5,554/mo, and annual cash flow is $6,437/yr on $283,269 invested. Return on cash invested sits at 22.33% in year one, and rental yield is 7.74% on a $860,999 entry. Equity gained on principal adds $5,556/yr, while 5% annual appreciation builds toward $237,878 over five years. Five-year ROI reaches 115.33% and total cumulative return in cash sums $326,695. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,554/mo property income rather than buyer’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