Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$1,425,000

For Sale - Active
10441 Carriage Club Dr, Littleton, CO 80124
5 Beds
5 Baths
6,130 Square Feet
0.21 Acres Lot
Built in 2001
For Sale - Active
Units n/a
Checked: 1 day ago
Updated: May 27, 2025 at 11:16PM

Investment Summary


Monthly Cash Flow
-$2,569
Cap Rate
3.5%
Cash-on-Cash Return
-9.4%
Debt Coverage Ratio
0.62
Internal Rate of Return (5 years)
-5.1%

Property Description


0.21 Acres Lot
Built in 2001
For Sale - Active
Units n/a

Welcome to this exceptional two-story home in the sought-after Carriage Club Estates! Enjoy stunning west-facing mountain views through expansive windows and elegant French doors that open to a greenbelt, park, and neighborhood walking paths. Inside, the open floor plan is filled with natural light and thoughtful details. The gourmet kitchen features white cherry cabinetry, slab granite countertops, a butler’s pantry, updated appliances, and double ovens—ideal for both everyday living and entertaining. A formal dining room with soaring ceilings enhances the bright, spacious feel, while the newly updated stair rail adds a modern touch. The main-floor master suite offers a peaceful retreat with a renovated spa-style bathroom, large walk-in closet, cozy fireplace, and French doors leading to a private deck with a refreshed floor. Additional main-level highlights include built-in speakers, a laundry/mudroom with utility sink, and generous storage. Upstairs, you’ll find three spacious bedrooms—including a private junior suite—plus an open loft/study and beautifully remodeled bathrooms. The walkout basement is built for entertaining, featuring a custom home theater (projector and screen included), a large recreation room, a wet bar with kegerator, a versatile gym/golf room for year-round practice, a guest room, and ample storage. Enjoy outdoor living with a lower-level hot tub, concrete tile roof, and freshly updated exterior. Recent mechanical upgrades include two new furnaces, A/C units, and updated water heater. Ideally located near Bluffs Regional Park, I-25, light rail, shopping, and dining—this home is a rare find that truly shows pride of ownership.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Covered, Garage
  • Details: Attached
  • Garage Spaces: 3
  • Spaces Total: 3

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 4
  • # of Baths (Partial): 1
  • # of Baths (Total): 5.0

Interior Features

  • # of Rooms: 19
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Finished, Full, Walk-Out Access
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Siding (Alum/Vinyl)
  • Roof Type: Gable
  • Roof Material: Concrete

HOA

  • Has HOA: Yes
  • Association: Westwind Management
  • HOA Fee: $85/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: R0410125
  • Lot Size: 9148 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2001

Tax Information

  • Annual Tax: $9,314

Utilities

  • Water & Sewer: Public
  • Heating: Forced Air
  • Cooling: Central Air

Location

  • County: Douglas

Listing Details


Listed by:
Bill Zhang
Forever Home Real Estate LLC
(720) 883-6941

Source:
REColorado
MLS#: 8162453
REColorado

Investment Summary


Monthly Cash Flow
-$2,569
Cap Rate
3.5%
Cash-on-Cash Return
-9.4%
Debt Coverage Ratio
0.62
Internal Rate of Return (5 years)
-5.1%

Purchase Details

Find an Agent

Purchase price:
$1,425,000
Amount financed:
-$1,140,000
Down payment:
$285,000
Closing costs:
$42,750
Rehab costs:
$0
Initial cash invested:
$327,750
Square feet:
6,130
Cost per square foot:
$232
Monthly rent per square foot:
$1.19

Financing Details

Find a Lender

Loan amount:
$1,140,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$6,744
Property tax:
$776
Insurance:
$511
Private mortgage insurance (PMI):
$0
Monthly payment:
$8,031

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$7,300 $87,600
Vacancy loss: (6%)
6% -$438 -$5,256
Operating income:
$6,862 $82,344

Operating Expenses


% Rent Monthly Yearly
Property taxes: (11%)
11%-$776-$9,314
Insurance: (7%)
7%-$511-$6,132
Property management: (8%)
8%-$584-$7,008
Repairs & maintenance: (5%)
5%-$365-$4,380
Capital expenditures: (5%)
5%-$365-$4,380
HOA fees: (1%)
1%-$86-$1,032
Total operating expenses: (37%)
37%-$2,687-$32,246

Cash Flow


Monthly Yearly
Net operating income:
$4,175 $50,100
Mortgage payments:
-$6,744 -$80,928
Cash flow:
$2,569 $30,828