5 Beds
2 Baths
3,134 SqFt
5 Beds
2 Baths
3,134 SqFt
Key Details
Property Type Single Family Home
Sub Type Single Family Residence
Listing Status Active
Purchase Type For Sale
Square Footage 3,134 sqft
Price per Sqft $215
Subdivision Swansea
MLS Listing ID 3804394
Bedrooms 5
Full Baths 2
HOA Y/N No
Abv Grd Liv Area 1,567
Year Built 2000
Annual Tax Amount $1,975
Tax Year 2024
Lot Size 6,003 Sqft
Acres 0.14
Property Sub-Type Single Family Residence
Source recolorado
Property Description
Income-producing Denver duplex with two oversized 5-bedroom units (10 bedrooms total) and strong current cash flow with documented upside. Total living area approx. 3,134 sq ft. One unit is currently leased at $3,000/month with verified payment history. The second unit has been refreshed with new flooring and interior paint and is move-in ready for immediate lease-up.
Seller-provided pro forma reflects a current mixed rent scenario totaling $5,195/month ($62,340 annually), representing an estimated 9.24% gross cap rate at a $675,000 purchase price. A full stabilization scenario based on updated Housing Authority payment standards supports total rents of $8,630/month ($103,560 annually), or an estimated 15.34% gross cap rate. Buyer to verify all income assumptions.
2025 property taxes are approximately $1,975.28. Seller reports a recent total monthly payment (PITI) of approximately $3,782.96; buyer financing and terms will vary. Zoning is E-TU-B (Urban Edge), offering flexibility for long-term hold strategies.
Located in a high-demand rental corridor with proximity to major employment centers, transit routes, and central Denver access. Well-suited for cash-flow investors, DSCR financing, or 1031 exchange buyers seeking immediate income with future upside.
NEARBY AMENITIES
• ~0.6 mi to National Western Complex
• ~1.2 mi to RiNo Art District
• ~1.5 mi to Mission Ballroom
• ~1.8 mi to Downtown Denver
• Quick access to I-70 and I-25 corridors
Location
State CO
County Denver
Zoning E-TU-B
Rooms
Basement Finished, Full
Main Level Bedrooms 2
Interior
Heating Forced Air
Cooling None
Flooring Vinyl
Fireplace N
Laundry In Unit
Exterior
Roof Type Composition
Total Parking Spaces 4
Garage No
Building
Lot Description Level
Sewer Public Sewer
Level or Stories Two
Structure Type Frame
Schools
Elementary Schools Swansea
Middle Schools Bruce Randolph
High Schools Manual
School District Denver 1
Others
Senior Community No
Ownership Individual
Acceptable Financing Cash, Conventional
Listing Terms Cash, Conventional
Special Listing Condition None
6455 S. Yosemite St., Suite 500 Greenwood Village, CO 80111 USA
foothillscoloradohomes@gmail.com
11160 Huron St # 34, Westminster, CO, 80234, United States