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

$310,928

For Sale - Active
1565 Xanthia St, Denver, CO 80220
2 Beds
1 Bath
639 Square Feet
0.14 Acres Lot
Built in 1947
For Sale - Active
1 Units
Checked: 11 hours ago
Updated: Aug 08, 2025 at 03:58AM

Investment Summary


Monthly Cash Flow
-$92
Cap Rate
5.3%
Cash-on-Cash Return
-1.5%
Debt Coverage Ratio
0.94
Internal Rate of Return (5 years)
2.5%

Property Description


0.14 Acres Lot
Built in 1947
For Sale - Active
1 Units

An East Colfax Retreat - Welcome to this quaint 2-bedroom, 1-bathroom home, exuding a cozy and inviting ambiance. Nestled on a generous 6,250 sq ft lot, this property features a fenced yard and convenient off-street parking, offering both privacy and practicality. Enjoy the serene surroundings of this charming abode while being just moments away from recreational facilities, authentic dining experiences, and the scenic Montview Park. The large lot provides ample opportunity to customize and expand, allowing you to create your dream outdoor space or additional living areas. Don't miss out on this fantastic opportunity to own a delightful home in the vibrant East Colfax neighborhood. Schedule your visit today and envision the endless possibilities this property has to offer!

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

  • Garage Spaces: 0
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 1.0

Interior Features

  • # of Rooms: 3
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Concrete Block
  • Roof Material: Composition

Land Information

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

Lot Information

  • Parcel ID: 0133426018000
  • Lot Size: 6250 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1947

Tax Information

  • Annual Tax: $1,671

Utilities

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

Location

  • County: Denver

Listing Details


Listed by:
Toby Waters
LoKation Real Estate
(720) 300-5114

Source:
REColorado
MLS#: 9330083
REColorado

Investment Summary


Monthly Cash Flow
-$92
Cap Rate
5.3%
Cash-on-Cash Return
-1.5%
Debt Coverage Ratio
0.94
Internal Rate of Return (5 years)
2.5%

Purchase Details

Find an Agent

Purchase price:
$310,928
Amount financed:
-$248,742
Down payment:
$62,186
Closing costs:
$9,328
Rehab costs:
$0
Initial cash invested:
$71,514
Square feet:
639
Cost per square foot:
$487
Monthly rent per square foot:
$3.44

Financing Details

Find a Lender

Loan amount:
$248,742
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,471
Property tax:
$139
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,764

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%-$139-$1,671
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: (n/a)
n/an/an/a
Total operating expenses: (31%)
31%-$689-$8,271

Cash Flow


Monthly Yearly
Net operating income:
$1,379 $16,548
Mortgage payments:
-$1,471 -$17,652
Cash flow:
$92 $1,104