Feedback ..read more
Melody from Seattle, WA
Go Back
  Go
Property Data for:  9725 East Harvard Ave Unit 309, Denver CO, 80231
Condo   For sale  change
1bd | 1ba | 721sf
Ask Price:  $75,000 $104/sf
Est Value: $103,100 $143/sf
Discount: 27.26%
Est Rent: $905/mo
Cash Flow: -$68/mo
Cash/Cash Return: -4.00%
FE-Score
443
Today
Contact
Provided by:
oodle.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 % 620
Insurance % 360
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 $103,100 (range: $59,900 - $139,900)
# Price Type/beds/bath/sqft Address Last seen
1   $139,900   Condo 1 br/1 ba 721 sqft  9944 East Carolina Cir Unit 201, Aurora CO, 80012  12/11/2014
2   $59,900   Condo 1 br/1 ba 598 sqft  8826 East Florida Ave Unit 211, Denver CO, 80247  3/26/2015
3   $127,000   Condo 1 br/1 ba 793 sqft  8707 East Florida Ave 713 Denver CO 80247, Denver CO, 80247  5/22/2015
4   $75,000   Condo 1 br/1 ba 657 sqft  1011 South Ironton St Unit 407, Aurora CO, 80012  5/22/2015
5   $107,500   Condo 1 br/1 ba 870 sqft  A 10001 East Evans Ave Unit 81, Denver CO, 80247  1/5/2015
Rent Comparables - Estimated Rent $905 (range: $695 - $1,100)
# Rent Type/beds/bath/sqft Address Last seen
1   $695   Condo 1 br/1 ba 721 sqft  9995 E Harvard Avenue Q264, Denver CO, 80231  5/24/2015
2   $1,100   Condo 1 br/1 ba 721 sqft  9995 Harvard Ave, Denver CO, 80231  5/12/2015
3   $845   Condo 1 br/1 ba 721 sqft  9700 Iliff Ave, Denver CO, 80231  3/9/2015
4   $850   Condo 1 br/1 ba 721 sqft  9725 E Harvard Ave, Denver, CO, Denver CO, 80231  9/12/2014
5   $850   Condo 1 br/1 ba 800 sqft  2525 South Dayton Way, Denver, CO, Denver CO, 80231  7/24/2014
6   $975   Condo 1 br/1 ba 720 sqft  10050 Harvard Ave, Denver CO, 80231  4/11/2015
7   $955   Condo 1 br/1 ba 710 sqft  10050 Harvard Ave, Denver CO, 80231  4/5/2015
8   $927   Condo 1 br/1 ba 702 sqft  10050 Harvard Ave, Denver CO, 80231  5/13/2015
9   $1,041   Condo 1 br/1 ba 790 sqft  10050 Harvard Ave, Denver CO, 80231  3/21/2015
10   $1,046   Condo 1 br/1 ba 800 sqft  10050 Harvard Ave, Denver CO, 80231  3/14/2015