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

$330,000

For Sale - Active
1231 S Crystal Way, Aurora, CO 80012
3 Beds
3 Baths
1,258 Square Feet
0.02 Acres Lot
Built in 1974
For Sale - Active
1 Units
Checked: 6 hours ago
Updated: Sep 15, 2025 at 06:27AM

Investment Summary


Monthly Cash Flow
-$633
Cap Rate
3.4%
Cash-on-Cash Return
-10.0%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-5.7%

Property Description


0.02 Acres Lot
Built in 1974
For Sale - Active
1 Units

Welcome to 1231 S Crystal Way, a stunning fully remodeled townhome in the heart of Aurora! This spacious 3-bedroom, 3-bath residence blends modern design and comfort, with an open floor plan filled with natural light. Step inside to all-new luxury vinyl plank flooring on the main level and brand new carpet upstairs, fresh paint, and stylish new LED lighting throughout the home. The living room features a cozy wood-burning fireplace and expansive windows with peaceful, tree-lined views. The chef-inspired kitchen is a showstopper, boasting brand-new white shaker cabinets, gorgeous stone countertops, subway tile backsplash, and stainless steel appliances. Enjoy your morning coffee or al fresco dining on your private fenced patio just off the kitchen. Upstairs, discover two generously sized bedrooms, both with oversized closets and new carpet. The primary suite offers ample space for a king bed, a beautifully remodeled ensuite bath with a modern macerating toilet, and abundant storage. A second upstairs bedroom and full bath provide flexibility for family, guests, or office. The main level features a third bedroom and full bathroom—ideal for guests or multi-generational living. Remodeled bathrooms throughout showcase modern vanities, designer tile, new fixtures, and thoughtful updates for a spa-like feel. Additional highlights include a new garage door and serviced motor on your detached two-car garage, in-unit laundry, and abundant storage. This beautifully maintained community offers mature landscaping, walking paths, and easy access to parks, shopping, and light rail. Move in and enjoy maintenance-free living—every upgrade is done! Don’t miss this rare opportunity to own a turnkey home in a fantastic location—schedule your showing today!

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: Garage
  • Garage Spaces: 2
  • Spaces Total: 4

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 3.0

Interior Features

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

Exterior Features

  • Exterior Walls Materials: Wood Siding
  • Roof Type: Wood Truss
  • Roof Material: Wood

HOA

  • Has HOA: Yes
  • Association: The Aspens/Hammersmith
  • HOA Fee: $448/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Townhouse

Lot Information

  • Parcel ID: 197519205047
  • Lot Size: 915 sqft

Property Information

  • Property Type: Townhouse
  • Year Built: 1974

Tax Information

  • Annual Tax: $1,694

Utilities

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

Location

  • County: Arapahoe

Listing Details


Listed by:
Bret Weinstein
Guide Real Estate
(303) 981-1237

Source:
REColorado
MLS#: 5427954
REColorado

Investment Summary


Monthly Cash Flow
-$633
Cap Rate
3.4%
Cash-on-Cash Return
-10.0%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-5.7%

Purchase Details

Find an Agent

Purchase price:
$330,000
Amount financed:
-$264,000
Down payment:
$66,000
Closing costs:
$9,900
Rehab costs:
$0
Initial cash invested:
$75,900
Square feet:
1,258
Cost per square foot:
$262
Monthly rent per square foot:
$1.75

Financing Details

Find a Lender

Loan amount:
$264,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,562
Property tax:
$141
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,857

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,200 $26,400
Vacancy loss: (6%)
6% -$132 -$1,584
Operating income:
$2,068 $24,816

Operating Expenses


% Rent Monthly Yearly
Property taxes: (6%)
6%-$141-$1,694
Insurance: (7%)
7%-$154-$1,848
Property management: (8%)
8%-$176-$2,112
Repairs & maintenance: (5%)
5%-$110-$1,320
Capital expenditures: (5%)
5%-$110-$1,320
HOA fees: (20%)
20%-$448-$5,376
Total operating expenses: (52%)
52%-$1,139-$13,670

Cash Flow


Monthly Yearly
Net operating income:
$929 $11,148
Mortgage payments:
-$1,562 -$18,744
Cash flow:
-$633 -$7,596