Feedback ..read more
Greg from San Diego, CA
Go Back
  Go
Property Data for:  969 Xavier St, 80204
SFH   Not for sale  change
3bd | 1ba | 1,069sf
Ask Price: 
Est Value: $182,400 $171/sf
Discount:
Est Rent: $1,195/mo
Cash Flow: -$153/mo
Cash/Cash Return: -3.68%
FE-Score
320
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 % 1370
Insurance % 638
Association Dues (HOA) /mo
Maintenance % 1603
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 $182,400 (range: $160,000 - $239,000)
# Price Type/beds/bath/sqft Address Last seen
1   $225,000   SFH 3 br/2 ba 1,552 sqft  921 Xavier St, Denver CO, 80204  7/27/2014
2   $160,000   SFH 3 br/1 ba 2,047 sqft  811 Tennyson St, Denver CO, 80204  5/27/2014
3   $210,000   SFH 3 br/2 ba 1,140 sqft  480 Wolff St, Denver CO, 80204  7/18/2014
4   $220,000   SFH 3 br/1 ba 1,480 sqft  525 Stuart St, Denver CO, 80204  6/8/2014
5   $191,900   SFH 3 br/1 ba 1,652 sqft  21 Knox CT, Denver CO, 80219  7/29/2014
6   $195,000   SFH 3 br/2 ba 1,034 sqft  459 South Raleigh St, Denver CO, 80219  4/4/2014
7   $239,000   SFH 3 br/2 ba 1,828 sqft  453 South Stuart St, Denver CO, 80219  5/11/2014
Rent Comparables - Estimated Rent $1,195 (range: $900 - $1,450)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,150   SFH 3 br/1 ba 1,090 sqft  945 Yates St., Denver, CO, Denver CO, 80204  7/31/2014
2   $1,200   SFH 3 br/1 ba 1,090 sqft  945 Yates St., Denver, CO, Denver CO, 80204  7/24/2014
3   $1,000   SFH 3 br/ 2,285 sqft  931 Vrain, Denver, CO, Denver CO, 80204  11/7/2013
4   $1,360   SFH 3 br/ 1,200 sqft  4418 W. 11th, Denver, CO, Denver CO, 80204  10/15/2013
5   $1,350   SFH 3 br/ 1,248 sqft  835 Tennyson St, Denver, CO, Denver CO, 80204  6/15/2014
6   $1,450   SFH 3 br/2 ba 1,421 sqft  949 Raleigh St, Denver CO, 80204  8/22/2013
7   $900   SFH 3 br/1 ba 626 sqft  659 Quitman St, Denver CO, 80204  11/20/2013
8   $1,150   SFH 3 br/ 1,000 sqft  825 Perry, Denver, CO, Denver CO, 80204  2/14/2014
9   $1,050   SFH 3 br/ 1,000 sqft  Wolff, Denver, CO, Denver CO, 80204  8/13/2013
10   $1,100   SFH 3 br/ 945 sqft  Stuart, Denver, CO, Denver CO, 80204  2/14/2014