5 Beds
2 Baths
3,134 SqFt
5 Beds
2 Baths
3,134 SqFt
Key Details
Property Type Single Family Home
Sub Type Single Family Residence
Listing Status Active
Purchase Type For Sale
Square Footage 3,134 sqft
Price per Sqft $215
Subdivision Swansea
MLS Listing ID 3804394
Bedrooms 5
Full Baths 2
HOA Y/N No
Abv Grd Liv Area 1,567
Year Built 2000
Annual Tax Amount $1,975
Tax Year 2024
Lot Size 6,003 Sqft
Acres 0.14
Property Sub-Type Single Family Residence
Source recolorado
Property Description
At full stabilization, projected rental income is approximately $8,630 per month or $103,560 annually, resulting in an estimated gross cap rate exceeding fifteen percent at the $675,000 list price. One unit benefits from a proven long term payment history, while the second unit presents immediate upside following recent interior improvements including new flooring and fresh paint.
The current owner's total monthly payment of $3,782.96, inclusive of principal, interest, taxes, and insurance, is based on a loan originated within the past year and is provided for reference only. Buyer financing and payments will vary. Estimated 2025 property taxes are $1,975.28, further enhancing overall yield and cash flow potential.
The property is located within a high density rental corridor primarily composed of duplex, triplex, and small multi unit properties, supporting consistent tenant demand and long term rental performance. Zoning is E TU B Urban Edge, offering flexibility for long term hold strategies, DSCR refinance opportunities, or future redevelopment considerations.
This is an ideal opportunity for cash flow focused investors, DSCR buyers, and portfolio builders seeking strong current income with multiple exit strategies. Full financial scenarios and pro forma available upon request.
Location
State CO
County Denver
Zoning E-TU-B
Rooms
Basement Finished, Full
Main Level Bedrooms 2
Interior
Heating Forced Air
Cooling None
Flooring Vinyl
Fireplace N
Laundry In Unit
Exterior
Roof Type Composition
Total Parking Spaces 4
Garage No
Building
Lot Description Level
Sewer Public Sewer
Level or Stories Two
Structure Type Frame
Schools
Elementary Schools Swansea
Middle Schools Bruce Randolph
High Schools Manual
School District Denver 1
Others
Senior Community No
Ownership Individual
Acceptable Financing Cash, Conventional
Listing Terms Cash, Conventional
Special Listing Condition None
6455 S. Yosemite St., Suite 500 Greenwood Village, CO 80111 USA
"My job is to find and attract mastery-based agents to the office, protect the culture, and make sure everyone is happy! "