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

$499,400

For Sale - Active
1634 S Olathe St, Aurora, CO 80017
4 Beds
3 Baths
1,730 Square Feet
0.19 Acres Lot
Built in 1980
For Sale - Active
Units n/a
Checked: 5 hours ago
Updated: May 31, 2025 at 03:36AM

Investment Summary


Monthly Cash Flow
-$874
Cap Rate
3.6%
Cash-on-Cash Return
-9.1%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-4.8%

Property Description


0.19 Acres Lot
Built in 1980
For Sale - Active
Units n/a

25K PRICE REDUCTION!!! BOM PREVIOUS BUYER DID NOT QUALIFY!Curb appeal!! Completely remodeled, 4 bedroom tri-level on quiet, child safe cul-de-sac!! BRAND NEW AC AND FURNACE Light bright and open. Great contemporary look! Lovely new flooring and carpet! Bright , open kitchen with abundant cabinet and counter space. All new stainless steel appliances, Tile backsplash. Formal dining area with sliding glass door to patio and large fenced back yard. UPDATED WINDOWS AND FRENCH DOOR TO NEW PATIO. Spacious master suite with private bath! Upgraded vanities and tiled showers! Step down family room with cozy brick fireplace. Newer roof. New driveway! Oversized 2 car garage. Super location – walk one block to school, trails, and open space. Close to Buckley AFB, hospitals with easy access to 225 and I-70

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: Attached
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

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

Interior Features

  • # of Rooms: 7
  • # of Stories: 3
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Wood Siding
  • Roof Type: Gable or Hip
  • Roof Material: Shingle

Land Information

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

Lot Information

  • Parcel ID: 197520424047
  • Lot Size: 8146 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1980

Tax Information

  • Annual Tax: $2,835

Utilities

  • Heating: Forced Air
  • Cooling: Central Air

Location

  • County: Arapahoe

Listing Details


Listed by:
Chris Piele
Assist 2 Sell Piele Realty LLC
(720) 628-2625

Source:
REColorado
MLS#: 8974570
REColorado

Investment Summary


Monthly Cash Flow
-$874
Cap Rate
3.6%
Cash-on-Cash Return
-9.1%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-4.8%

Purchase Details

Find an Agent

Purchase price:
$499,400
Amount financed:
-$399,520
Down payment:
$99,880
Closing costs:
$14,982
Rehab costs:
$0
Initial cash invested:
$114,862
Square feet:
1,730
Cost per square foot:
$289
Monthly rent per square foot:
$1.45

Financing Details

Find a Lender

Loan amount:
$399,520
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,363
Property tax:
$236
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,774

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,500 $30,000
Vacancy loss: (6%)
6% -$150 -$1,800
Operating income:
$2,350 $28,200

Operating Expenses


% Rent Monthly Yearly
Property taxes: (9%)
9%-$236-$2,835
Insurance: (7%)
7%-$175-$2,100
Property management: (8%)
8%-$200-$2,400
Repairs & maintenance: (5%)
5%-$125-$1,500
Capital expenditures: (5%)
5%-$125-$1,500
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (34%)
34%-$861-$10,335

Cash Flow


Monthly Yearly
Net operating income:
$1,489 $17,868
Mortgage payments:
-$2,363 -$28,356
Cash flow:
$874 $10,488