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

$11,790,000

For Sale - Active
132 N Gold Flake Trce, Breckenridge, CO 80424
6 Beds
8 Baths
7,350 Square Feet
0.78 Acres Lot
Built in 2021
For Sale - Active
1 Units
Checked: 14 hours ago
Updated: May 19, 2025 at 03:07AM

Investment Summary


Monthly Cash Flow
-$50,241
Cap Rate
0.6%
Cash-on-Cash Return
-22.2%
Debt Coverage Ratio
0.10
Internal Rate of Return (5 years)
-17.5%

Property Description


0.78 Acres Lot
Built in 2021
For Sale - Active
1 Units

Nestled in the heart of the Colorado mountains, this stunning property built by New West Partners offers the epitome of luxury living, combining exquisite design with state-of-the-art technology for the ultimate living experience. No expense was spared in outfitting a home of this caliber. The kitchen will boast a 60" Thermador Gas Range and 48” Thermador Refrigerator/Freezer along with designer countertops, a massive island with seating for five, and an oversized pantry. Relax in the cozy ambiance of the primary bedroom, complete with a modern fireplace and sitting area. Pamper yourself in the spa-like bathroom and soaking hammock tub. Additional conveniences include a rough-in for A/C, a rough-in for future oxygenation, and an oversized primary dressing closet. An ensuite washer/dryer adds to the convenience. Experience an open great room concept with a gourmet kitchen, formal dining area, and breakfast nook. Entertain guests in the entryway's cozy wine rendezvous and wet bar. The upper level features a family room with gaming area, wet bar, optional big-screen theatre TV, and a linear gas fireplace. Four guest bedrooms boast ensuite baths and oversized closets. Additional features: 8-person bunk room and a spa retreat with an exercise studio, dry sauna, steam shower, and massage/yoga space. Enjoy iconic panoramic ski area views of the Ten Mile Range from the sunset patio equipped with a firepit. The heated upper view deck features a built-in hot tub, perfect for starlit evenings. Convenient access to the nearby bus stop makes skiing and town trips effortless. High-end furniture by Vanguard. Interior design by ColorView Design. This property is not just a home; it's an unparalleled retreat where luxury meets technology, offering an exceptional living experience amidst the beauty of the

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: Asphalt, Exterior Access Door, Finished, Floor Coating, Heated Garage
  • Details: Asphalt, Heated Garage, Attached
  • Garage Spaces: 3
  • Spaces Total: 3

Bedroom Information

  • # of Bedrooms: 6

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 8.0

Interior Features

  • # of Rooms: 24
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Finished
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Wood Siding
  • Roof Material: Shingle

Land Information

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

Lot Information

  • Parcel ID: 301434
  • Lot Size: 33976 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2021

Tax Information

  • Annual Tax: $5,403

Utilities

  • Water & Sewer: Public
  • Heating: Radiant
  • Cooling: Ceiling Fan(s)

Location

  • County: Summit

Listing Details


Listed by:
Marty Frank
Christie's International Real Estate Colorado- Summit Colorado
(970) 389-5068

Source:
REColorado
MLS#: 2014239
REColorado

Investment Summary


Monthly Cash Flow
-$50,241
Cap Rate
0.6%
Cash-on-Cash Return
-22.2%
Debt Coverage Ratio
0.10
Internal Rate of Return (5 years)
-17.5%

Purchase Details

Find an Agent

Purchase price:
$11,790,000
Amount financed:
-$9,432,000
Down payment:
$2,358,000
Closing costs:
$353,700
Rehab costs:
$0
Initial cash invested:
$2,711,700
Square feet:
7,350
Cost per square foot:
$1,604
Monthly rent per square foot:
$1.18

Financing Details

Find a Lender

Loan amount:
$9,432,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$55,794
Property tax:
$450
Insurance:
$609
Private mortgage insurance (PMI):
$0
Monthly payment:
$56,853

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$8,700 $104,400
Vacancy loss: (6%)
6% -$522 -$6,264
Operating income:
$8,178 $98,136

Operating Expenses


% Rent Monthly Yearly
Property taxes: (5%)
5%-$450-$5,403
Insurance: (7%)
7%-$609-$7,308
Property management: (8%)
8%-$696-$8,352
Repairs & maintenance: (5%)
5%-$435-$5,220
Capital expenditures: (5%)
5%-$435-$5,220
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (30%)
30%-$2,625-$31,503

Cash Flow


Monthly Yearly
Net operating income:
$5,553 $66,636
Mortgage payments:
-$55,794 -$669,528
Cash flow:
$50,241 $602,892