Share Share | Help

"I love this. It is so helpful. We can change the numbers around for immediate feedback"
Feedback ..read more
Greg from San Diego, CA
Go Back
  Go
Property Data for:  9995 E Harvard Avenue, Denver CO, 80231
Condo   Not for sale  change
1bd | 1ba | 721sf
Ask Price: 
Est Value: $53,700 $74/sf
Discount:
Est Rent: $740/mo
Cash Flow: -$2/mo
Cash/Cash Return: -0.23%
FE-Score
409
Today
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 % 320
Insurance % 190
Association Dues (HOA) /mo
Maintenance % 1081
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 $53,700 (range: $39,900 - $87,000)
# Price Type/beds/bath/sqft Address Last seen
1   $39,900   Condo 1 br/2 ba 598 sqft  8824 East Florida Avenue, Denver CO, 80247  5/22/2013
2   $57,500   Condo 1 br/1 ba 701 sqft  9230 E Girard Ave #8, Denver CO, 80231  4/5/2013
3   $53,000   Condo 1 br/1 ba 701 sqft  9220 E Hampden Ave, Denver CO, 80231  3/30/2013
4   $87,000   Condo 1 br/1 ba 793 sqft  8707 E Florida Ave, Denver CO, 80247  5/8/2013
5   $45,000   Condo 1 br/1 ba 657 sqft  10650 E Tennessee Avenue #307, Aurora CO, 80012  4/22/2013
Rent Comparables - Estimated Rent $740 (range: $635 - $965)
# Rent Type/beds/bath/sqft Address Last seen
1   $708   Condo 1 br/ 708 sqft  10050 E Harvard Ave, Denver, CO, Denver CO, 80231  2/10/2013
2   $761   Condo 1 br/ 702 sqft  10050 E Harvard Av, Denver, CO, Denver CO, 80231  2/16/2013
3   $738   Condo 1 br/ 800 sqft  10050 E Harvard Ave, Denver, CO, Denver CO, 80231  3/7/2013
4   $793   Condo 1 br/ 982 sqft  10050 E Harvard Ave, Denver, CO, Denver CO, 80231  2/13/2013
5   $762   Condo 1 br/ 720 sqft  2570 South Dayton Way, Denver, CO, Denver CO, 80231  3/9/2013
6   $838   Condo 1 br/ 710 sqft  2570 South Dayton Way, Denver, CO, Denver CO, 80231  4/14/2013
7   $752   Condo 1 br/ 770 sqft  2570 South Dayton Way, Denver, CO, Denver CO, 80231  4/11/2013
8   $638   Condo 1 br/ 780 sqft  2570 South Dayton Way, Denver, CO, Denver CO, 80231  4/10/2013
9   $795   Condo 1 br/ 790 sqft  2570 South Dayton Way, Denver, CO, Denver CO, 80231  3/9/2013
10   $965   Condo 1 br/ 818 sqft  9888 E Vassar Dr, Denver, CO, Denver CO, 80231  3/17/2013