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

$1,009,900

For Sale - Active
14191 W Amherst Ave, Lakewood, CO 80228
5 Beds
4 Baths
4,126 Square Feet
0.15 Acres Lot
Built in 1995
For Sale - Active
Units n/a
Checked: 1 day ago
Updated: Jul 30, 2025 at 03:05AM

Investment Summary


Monthly Cash Flow
-$2,548
Cap Rate
2.7%
Cash-on-Cash Return
-13.2%
Debt Coverage Ratio
0.47
Internal Rate of Return (5 years)
-8.7%

Property Description


0.15 Acres Lot
Built in 1995
For Sale - Active
Units n/a

**No showings until 7/1/2025.** Exceptional home offering a main floor Primary bedroom and full laundry as well as backing up to Open Space, what everyone is looking for but unusual to find. The excellent condition, open and bright, and the quiet location yet so conveniently close to fast transportation, great schools, churches, and shopping easily contribute to a rare find. It is south-facing for easy winter cleaning and forced air as well as central air for perfect climate control. You will also find ceiling fans in most bedrooms and in the family room. Hardwood floors in the heavier traffic areas and neutral light carpeting elsewhere. Impressive landscaping front and back with beautiful flower beds, a garden area and a putting green Newer roofing, large deck, bathrooms, basement, water heater, interior and exterior painting. All appliances stay, including the 2nd refrigerator in the basement storage room. Additionally, the top-of-the-line pool table and a treadmill and a recumbent bike are in the basement. The Primary bedroom features a slightly vaulted ceiling and a large window to the open space. It opens to the elegant primary bathroom with a separate ceramic tub and a nd large glass shower, tile floor and quartz counter with double sink. The upper floor features a spacious loft, 2 bedrooms, one currently used as a study,and a nice full bath. The basement has a section with exercise equipment and a large finished storage room. The other section features a rec room with a wet bar including a wine cooler and a dishwasher, a separate section for the pool table, 2 additional bedrooms, a 3/4 bath and a utility room with a door to an enclosed area where a safe could be installed. The 3-car garage has been professionally insulated. This home is for someone accustomed to the best. PREFERRED LENDER OFFERING FREE 1/0 BUYDOWN. CALL LA FOR DETAILS.

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: Garage
  • Details: Concrete, Attached
  • Garage Spaces: 3
  • Spaces Total: 3

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 4.0

Interior Features

  • # of Rooms: 18
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Bath/Stubbed, Finished, Full, Interior Entry
  • Fireplace: Yes

Exterior Features

  • Foundation: Concrete Perimeter, Slab
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: Advanced. HOA
  • HOA Fee: $500/annually

Land Information

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

Lot Information

  • Parcel ID: 4931202006
  • Lot Size: 6534 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Contemporary
  • Year Built: 1995

Tax Information

  • Annual Tax: $5,020

Utilities

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

Location

  • County: Jefferson

Listing Details


Listed by:
Anne Cucchi
Anne Cucchi
(303) 202-2282

Source:
REColorado
MLS#: 2955958
REColorado

Investment Summary


Monthly Cash Flow
-$2,548
Cap Rate
2.7%
Cash-on-Cash Return
-13.2%
Debt Coverage Ratio
0.47
Internal Rate of Return (5 years)
-8.7%

Purchase Details

Find an Agent

Purchase price:
$1,009,900
Amount financed:
-$807,920
Down payment:
$201,980
Closing costs:
$30,297
Rehab costs:
$0
Initial cash invested:
$232,277
Square feet:
4,126
Cost per square foot:
$245
Monthly rent per square foot:
$0.95

Financing Details

Find a Lender

Loan amount:
$807,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$4,779
Property tax:
$418
Insurance:
$273
Private mortgage insurance (PMI):
$0
Monthly payment:
$5,470

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,900 $46,800
Vacancy loss: (6%)
6% -$234 -$2,808
Operating income:
$3,666 $43,992

Operating Expenses


% Rent Monthly Yearly
Property taxes: (11%)
11%-$418-$5,020
Insurance: (7%)
7%-$273-$3,276
Property management: (8%)
8%-$312-$3,744
Repairs & maintenance: (5%)
5%-$195-$2,340
Capital expenditures: (5%)
5%-$195-$2,340
HOA fees: (1%)
1%-$42-$504
Total operating expenses: (37%)
37%-$1,435-$17,224

Cash Flow


Monthly Yearly
Net operating income:
$2,231 $26,772
Mortgage payments:
-$4,779 -$57,348
Cash flow:
$2,548 $30,576