Saved properties (0) | Share Share | Help
Go Back
  Go
Property Data for:  1300 S Parker Rd #208, Denver CO, 80231
SFH   For sale  change
1bd | 1ba
Ask Price: $27,000
Est Value: $79,500
Discount: 66.04%
Est Rent: $735/mo
Cash Flow: $325/mo
Cash/Cash Return: 52.63%
FE-Score
978
Today
 Save
Contact
Provided by:
hotpads.com
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 570
Insurance % 278
Association Dues (HOA) /mo
Maintenance % 1050
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables - Estimated Value $79,500 (range: $45,000 - $102,500)
# Price Type/beds/bath/sqft Address Last seen
1   $99,000   SFH 1 br/1 ba 800 sqft  8707 E Florida Ave, Denver CO, 80247  6/21/2010
2   $59,900   SFH 1 br/1 ba 788 sqft  6890 E Mississippi Ave, Denver CO, 80224  9/5/2010
3   $82,500   SFH 1 br/1 ba 853 sqft  9510 E Florida Ave #3058, Denver CO, 80247  8/28/2010
4   $79,000   SFH 1 br/1 ba 788 sqft  6720 E Mississippi Ave, Denver CO, 80224  9/1/2010
5   $45,000   SFH 1 br/2 ba 1,045 sqft  6620 E Mississippi Ave, Denver CO, 80224  9/4/2010
6   $102,531   SFH 1 br/1 ba   W Cedar Dr, Denver CO, 80216  9/3/2010
7   $80,000   SFH 1 br/1 ba 716 sqft  9934 E Carolina Cir, Denver CO, 80247  9/2/2010
8   $45,600   SFH 1 br/1 ba   2575 S Syracuse Way, Denver CO, 80231  9/2/2010
9   $99,000   SFH 1 br/1 ba   E Florida Ave, Denver CO, 80247  8/28/2010
10   $70,000   SFH 1 br/   E Alameda Ave, Denver CO, 80230  8/28/2010
Rent Comparables - Estimated Rent $735 (range: $520 - $1,660)
# Rent Type/beds/bath/sqft Address Last seen
1   $900   SFH 1 br/   9085 E Mississippi Ave, Denver CO, 80247  8/18/2010
2   $520   SFH 1 br/   1090 S Parker Rd, Denver CO, 80231  5/25/2010
3   $850   SFH 1 br/   9085 E Mississippi Ave, Denver CO, 80247  8/19/2010
4   $1,660   SFH 1 br/1 ba   1755 S Beeler Street, Denver CO, 80247  9/4/2010
5   $600   SFH 1 br/   7201 Leetsdale Dr, Denver CO, 80224  8/19/2010
6   $781   SFH 1 br/   1010 S Oneida St, Denver CO, 80224  5/25/2010
7   $590   SFH 1 br/1 ba   8680 E Alameda Ave, Denver CO, 80247  7/31/2010
8   $600   SFH 1 br/1 ba   8335 Fairmount Dr #7, Denver CO, 80247  7/13/2010
9   $863   SFH 1 br/ 700 sqft  8501 E Alameda Ave, Denver CO, 80230  8/19/2010
10   $695   SFH 1 br/1 ba 1,045 sqft  6565 E Arizona Ave, Denver CO, 80224  3/15/2010
Feedback Form