Feedback ..read more
Anthony from Chicago, IL
Go Back
  Go
Property Data for:  4875 Sheridan Blvd Regis Denver CO 80212, Denver CO, 80212
SFH   For sale  change
3bd | 2ba | 2,206sf
Ask Price:  $309,900 $140/sf
Est Value: $403,300 $183/sf
Discount: 23.16%
Est Rent: $2,260/mo
Cash Flow: -$159/mo
Cash/Cash Return: -2.25%
FE-Score
401
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 % 2480
Insurance % 1411
Association Dues (HOA) /mo
Maintenance % 3309
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 $403,300 (range: $260,000 - $524,900)
# Price Type/beds/bath/sqft Address Last seen
1   $260,000   SFH 3 br/2 ba 2,062 sqft  4913 Eaton St, Denver CO, 80212  9/13/2014
2   $339,000   SFH 3 br/2 ba 1,778 sqft  4595 Wolff St, Denver CO, 80212  9/13/2014
3   $419,000   SFH 3 br/2 ba 1,499 sqft  4421 Xavier St, Denver CO, 80212  4/6/2014
4   $345,000   SFH 3 br/2 ba 1,752 sqft  4717 Stuart St, Denver CO, 80212  7/21/2014
5   $339,900   SFH 3 br/2 ba 1,378 sqft  4877 Raleigh St, Denver CO, 80212  9/3/2014
6   $399,000   SFH 3 br/1 ba 2,224 sqft  4320 Winona Court, Denver CO, 80212  9/3/2014
7   $285,000   SFH 3 br/3 ba 1,474 sqft  5201 Stuart St, Denver CO, 80212  9/13/2014
8   $524,900   SFH 3 br/3 ba 2,015 sqft  5180 Stuart St, Denver CO, 80212  4/30/2014
9   $350,000   SFH 3 br/2 ba 1,274 sqft  5094 Quitman St, Denver CO, 80212  9/13/2014
10   $325,000   SFH 3 br/1 ba 1,703 sqft  4929 Perry St, Denver CO, 80212  6/7/2014
Rent Comparables - Estimated Rent $2,260 (range: $1,050 - $3,500)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,495   SFH 3 br/ 2,100 sqft  4801 Gray St, Denver, CO, Denver CO, 80212  2/15/2014
2   $1,500   SFH 3 br/2 ba 1,500 sqft  46th at vrain, denver, CO, Denver CO, 80212  7/26/2014
3   $1,750   SFH 3 br/ 1,200 sqft  4700 Stuart St, Denver, CO, Denver CO, 80212  10/12/2013
4   $1,600   SFH 3 br/2 ba 1,500 sqft  4186 Wolff St, Denver CO, 80212  6/1/2014
5   $1,050   SFH 3 br/2 ba 1,955 sqft  4460 Tennyson St, Denver CO, 80212  5/20/2014
6   $1,500   SFH 3 br/2 ba 1,500 sqft  4255 VRAIN, DENVER, CO, Denver CO, 80212  7/28/2014
7   $2,200   SFH 3 br/2 ba 1,147 sqft  4161 Winona Court, Denver CO, 80212  4/30/2014
8   $1,695   SFH 3 br/2 ba 1,288 sqft  5144 Quitman St, Denver CO, 80212  3/25/2014
9   $1,595   SFH 3 br/2 ba 1,200 sqft  4019 W. 49th Ave. at Perry, Denver, CO, Denver CO, 80212  7/28/2014
10   $3,500   SFH 3 br/3 ba 2,492 sqft  4186 Utica Street, Denver, CO, Denver CO, 80212  9/10/2014