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

$775,000

For Sale - Active
13010 W 6th Pl, Lakewood, CO 80401
5 Beds
3 Baths
2,616 Square Feet
0.28 Acres Lot
Built in 1968
For Sale - Active
1 Units
Checked: 13 hours ago
Updated: Jul 29, 2025 at 05:32AM

Investment Summary


Monthly Cash Flow
-$1,865
Cap Rate
2.8%
Cash-on-Cash Return
-12.6%
Debt Coverage Ratio
0.49
Internal Rate of Return (5 years)
-8.2%

Property Description


0.28 Acres Lot
Built in 1968
For Sale - Active
1 Units

Motivated seller*Instant Equity similar comps sold till 1.3M *Ready to move-in * Fully Remodeled *Master-ensuite*12,284. sqft premium lot* 2,616 Finished sqft* In the heart of the Golden city, this stunning home has been tastefully remodeled, melding old world charm with today's modern feel and conveniences. The moment you walk through the door beauty abounds from the living room with soothing neutral color palette with plenty of space to align your luxury furnitures.This open floor concept is trendy, airy and drenched in natural sun light. Experience swoon-worthy, chef-inspired kitchen to discover a world of culinary and entertaining possibilities. Let your mind wander to intricate rich cabinetry, elaborate design fixtures,New quartz counter tops ,New stainless Steel Appliances includes refrigerator, Micro wave ,electric stove and dishwasher More Features:New paint, New carpet,New light fixtures ,fully finished basement and the bathrooms are completely renovated ,Upper level has 3 Bedrooms with master-ensuite. Expand your living space with an additional Family room ,bonus room, 2 more additional bedrooms and a bathroom in the basement ,Spend your days enjoying the weather in the big private backyard and this beautiful property located just minutes from schools, shopping, dining, and multiple parks! Come take a look at the lifestyle provided by this ranch home.No HOA.

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: Attached Garage
  • Details: Attached
  • Garage Spaces: 2
  • Spaces Total: 6

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

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

Interior Features

  • # of Rooms: 13
  • # of Stories: 1
  • Basement: Yes
  • Basement Description: Finished, Full
  • Fireplace: Yes

Exterior Features

  • Roof Material: Composition

Land Information

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

Lot Information

  • Parcel ID: 4905314008
  • Lot Size: 12284 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1968

Tax Information

  • Annual Tax: $2,374

Utilities

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

Location

  • County: Jefferson

Listing Details


Listed by:
Anitha Sundar
Full Circle Realty CO
(720) 592-7757

Source:
REColorado
MLS#: 6419964
REColorado

Investment Summary


Monthly Cash Flow
-$1,865
Cap Rate
2.8%
Cash-on-Cash Return
-12.6%
Debt Coverage Ratio
0.49
Internal Rate of Return (5 years)
-8.2%

Purchase Details

Find an Agent

Purchase price:
$775,000
Amount financed:
-$620,000
Down payment:
$155,000
Closing costs:
$23,250
Rehab costs:
$0
Initial cash invested:
$178,250
Square feet:
2,616
Cost per square foot:
$296
Monthly rent per square foot:
$1.11

Financing Details

Find a Lender

Loan amount:
$620,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$3,668
Property tax:
$198
Insurance:
$203
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,069

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,900 $34,800
Vacancy loss: (6%)
6% -$174 -$2,088
Operating income:
$2,726 $32,712

Operating Expenses


% Rent Monthly Yearly
Property taxes: (7%)
7%-$198-$2,374
Insurance: (7%)
7%-$203-$2,436
Property management: (8%)
8%-$232-$2,784
Repairs & maintenance: (5%)
5%-$145-$1,740
Capital expenditures: (5%)
5%-$145-$1,740
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (32%)
32%-$923-$11,074

Cash Flow


Monthly Yearly
Net operating income:
$1,803 $21,636
Mortgage payments:
-$3,668 -$44,016
Cash flow:
$1,865 $22,380