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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$439,900

For Sale - Active
11207 Osage Cir Unit B, Northglenn, CO 80234
2 Beds
3 Baths
1,531 Square Feet
0.03 Acres Lot
Built in 2006
For Sale - Active
6 Units
Checked: 39 minutes ago
Updated: Aug 31, 2025 at 10:20AM

Investment Summary


Monthly Cash Flow
-$868
Cap Rate
3.3%
Cash-on-Cash Return
-10.3%
Debt Coverage Ratio
0.58
Internal Rate of Return (5 years)
-6.0%

Property Description


0.03 Acres Lot
Built in 2006
For Sale - Active
6 Units

This move-in ready, beautifully maintained home, in lovely Highlands at Westbury has 2 primary suites & 3 baths. The spacious living room can accommodate gatherings or to have a cozy evening by the fireplace. The high ceilings and large, newer windows provide an airy, sunny and open feel. The kitchen and dining room are adjacent so conversations flow easily. The kitchen has beautiful 42” Merillat cabinets, new refrigerator, flat top stove, pull out bins in the pantry, recessed lights, a raised bar and adjoins the dining room. All appliances are included. The powder room is larger than most and discreetly located off the dining room. The wood floors in these areas are beautiful and add a warm touch! The attached 2 car garage is both a convenient and a secure way to enter your new home. Upstairs you enter the expansive primary suite through French doors and an archway. Picture yourself relaxing in the bonus area by the fireplace, TV niche and wall to wall bookcases. A vaulted ceiling and large, newer windows to allow in an abundance of light. The amazing adjoining 5 pc. bath has a step in shower, linen closet & walk in closet. The second spacious primary bedroom has a full ‘hidden’ bathroom behind a moving bookcase, (removable) Southern sun and a walk in closet. The laundry has full size W/D and is conveniently located upstairs between the bedrooms. Enjoy the quiet atmosphere of this area on your covered, private front porch. Other features: newer A/C and furnace (w/warranty), water heater, new insulated garage door, cellular shades on all windows and professionally cleaned. Would you like to own a townhouse (no one above you!) but the stairs are a deterrent? Solution: this beautiful townhouse has a Acorn stair lift to carry you easily up & down the stairs! (lift is removable) Amenities: clubhouse, pool & spa, tennis & basketball courts, playground, pergola & gazebo. Centrally located near restaurants, shopping and access to main highways. Don’t wait to see this gem!

Build Your Team


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

Avatar
Avatar
Avatar

Agents

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

Find an Agent
Avatar
Avatar
Avatar

Lenders

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

Find a Lender
Avatar
Avatar
Avatar

Property Managers

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

Find a Property Manager
Avatar
Avatar
Avatar

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: Attached Garage
  • Details: Concrete, Lighted, Attached
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 8
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

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

HOA

  • Has HOA: Yes
  • Association: Highlands at Westbury
  • HOA Fee: $4,980/annually

Land Information

  • Land Use: Residential
  • Land Use Subtype: Townhouse

Lot Information

  • Parcel ID: R0154946
  • Lot Size: 1120 sqft

Property Information

  • Property Type: Townhouse
  • Style: Contemporary
  • Year Built: 2006

Tax Information

  • Annual Tax: $1,977

Utilities

  • Water & Sewer: Public
  • Heating: Forced Air, Natural Gas
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Adams

Listing Details


Listed by:
Sharon Fusiek
RE/MAX Northwest Inc
(303) 709-0471

Source:
REColorado
MLS#: 6134225
REColorado

Investment Summary


Monthly Cash Flow
-$868
Cap Rate
3.3%
Cash-on-Cash Return
-10.3%
Debt Coverage Ratio
0.58
Internal Rate of Return (5 years)
-6.0%

Purchase Details

Find an Agent

Purchase price:
$439,900
Amount financed:
-$351,920
Down payment:
$87,980
Closing costs:
$13,197
Rehab costs:
$0
Initial cash invested:
$101,177
Square feet:
1,531
Cost per square foot:
$287
Monthly rent per square foot:
$1.70

Financing Details

Find a Lender

Loan amount:
$351,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,082
Property tax:
$165
Insurance:
$182
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,429

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,600 $31,200
Vacancy loss: (6%)
6% -$156 -$1,872
Operating income:
$2,444 $29,328

Operating Expenses


% Rent Monthly Yearly
Property taxes: (6%)
6%-$165-$1,977
Insurance: (7%)
7%-$182-$2,184
Property management: (8%)
8%-$208-$2,496
Repairs & maintenance: (5%)
5%-$130-$1,560
Capital expenditures: (5%)
5%-$130-$1,560
HOA fees: (16%)
16%-$415-$4,980
Total operating expenses: (47%)
47%-$1,230-$14,757

Cash Flow


Monthly Yearly
Net operating income:
$1,214 $14,568
Mortgage payments:
-$2,082 -$24,984
Cash flow:
-$868 -$10,416