Castle Rock
Investment Analysis

Castle Rock, CO
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
33
Investment Score
Rent
Cap Rate (Est.)
1.8%
Gross Yield
3.0%
P/R Ratio
26.8x
YoY Growth
-2.4%
Median Home Price
$653,000
Average Rent (1BR)
$1,635/mo
Median Income
$137,383
Population
81,401

Investment Breakdown

20
Value Score
27
Growth Score
51
Safety Score
45
Afford Score

Castle Rock has a price-to-rent ratio of 26.8x, which indicates renting is more favorable than buying.

The estimated cap rate of 1.8% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -2.4% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,635
Annual Gross $19,620

Est. Monthly Expenses

Property Tax (~1.5%) -$816
Insurance (~0.5%) -$272
Maintenance (~1%) -$544
Est. Net Cash Flow $3/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Castle Rock Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$658K2027$699Kโ–ฒ 6.2%2028$712Kโ–ฒ 8.2%20232024Now
$748K$624K
Current
$653K
2026
Projected
$699K
โ†‘ 6.2% by 2027
Projected
$712K
โ†‘ 8.2% by 2028
5yr CAGR:+4.4%
Confidence:Low
Rยฒ:0.28
โ–ผ

For those evaluating the Castle Rock housing market forecast through 2028, the data suggests a period of stabilization rather than significant growth. Currently, the median home price sits at $658,406, reflecting a slight year-over-year decline of -2.1%. This cooling trend is largely driven by affordability constraints; the price-to-rent ratio of 29.8xโ€”well above the national average of 18xโ€”signals that buying remains a steep financial hurdle compared to renting. With a "Buy/Rent Verdict" of RENT and a market temperature of 57/100, the frenzy of previous years has clearly subsided, leaving a more balanced playing field for 2026.

When asking will Castle Rock home prices drop significantly, the historical context offers a stabilizing perspective. While recent growth has paused, the 5-year price change of 25.8% and a 5-year CAGR of 4.6% indicate a resilient foundation. The local economy, buoyed by proximity to the Denver tech corridor and Douglas Countyโ€™s high-quality school systems, continues to attract long-term residents, though high interest rates may cap demand. Properties are lingering on the market with 60 days on average, giving buyers more leverage than they've had in years. For investors, the Risk Grade: A suggests that while appreciation may be modest, the area remains a safe asset class.

Looking ahead to Castle Rock real estate Castle Rock 2027 and 2028, we anticipate a period of flat to low single-digit appreciation unless inventory tightens significantly. The price range over the last five years has hovered between $523,523 and $705,349, and we expect values to consolidate within this band. Continued growth in local amenities and infrastructure could provide a floor for prices, but affordability will be the key limiter. Ultimately, Castle Rock is transitioning from a high-flying market to a mature, steady one, offering stability over the explosive gains seen in the early 2020s.

Projected Cap Rate (2027)
1.7%
5yr CAGR
+4.4%

Job Market

Unemployment 3.4%
National avg: 3.7%
Job Growth (YoY) +2.8%

Healthcare

82
Score
Excellent

Risk Factors

Overvalued Market
Declining Prices

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 98.7%
Months Supply 3.6
Price Drops 32%
Gone in 2 Wks 26%

Market Position

Affordability Average
Safety Average

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Castle Rock.

Total ROI
-153%
on $130,600 invested
Annual ROI
NaN%
compounded
Total Return
-$200,364
appreciation + cashflow
Mo. Cash Flow
-$3,485
year 1 estimate
Equity Growth Over 5 Years
Y1136kY2142kY3148kY4154kY5161k
Appreciation
$0
Cash Flow
-$200,364
Final Equity
$161,213

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Castle Rock

Property

Purchase Price$653,000
Monthly Rent$1,635
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$3,071
Monthly Cash Flow
-$36,850/ year
-28.2%
Cash-on-Cash
0.4%
Cap Rate

Monthly Breakdown

+ Rental Income$1,635
โˆ’ Mortgage (P&I)$3,302
โˆ’ Property Tax$653
โˆ’ Insurance$125
โˆ’ Maintenance$544
โˆ’ Vacancy Loss$82
= Net Cash Flow-$3,071

Investment Summary

Down Payment
$130,600
Loan Amount
$522,400
Total Monthly Expenses
$4,706
Gross Yield
3.0%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026