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

$189,000

For Sale - Active
17053 E Tennessee Dr Apt 212, Aurora, CO 80017
1 Bed
1 Bath
765 Square Feet
0.01 Acres Lot
Built in 1983
For Sale - Active
1 Units
Checked: 23 hours ago
Updated: Jun 15, 2025 at 03:28AM

Investment Summary


Monthly Cash Flow
-$489
Cap Rate
3.2%
Cash-on-Cash Return
-13.5%
Debt Coverage Ratio
0.50
Internal Rate of Return (5 years)
-9.1%

Property Description


0.01 Acres Lot
Built in 1983
For Sale - Active
1 Units

Be sure to check out the Rent vs Own comparison and see how much you could gain by purchasing over renting. Next, discover comfort and convenience in this beautifully maintained 1-bedroom, 1-bath condo nestled in the desirable Windcreek Condos community in Aurora. Perfect for first-time buyers, downsizers, or investors, this charming home offers an inviting open floor plan with plenty of natural light, a spacious living area, and a private balcony—perfect for morning coffee or evening relaxation. The kitchen features ample cabinetry, while the loft bedroom boasts a generous closet and cozy atmosphere. Enjoy the convenience of in-unit laundry, assigned parking, and access to community amenities such as green spaces and walking trails. Located near shopping, dining, and major highways, this condo offers the perfect blend of tranquility and accessibility. Don't miss your chance to own a piece of Windcreek’s charm.

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: Covered, Garage
  • Garage Spaces: 0
  • Spaces Total: 1

Bedroom Information

  • # of Bedrooms: 1

Bathroom Information

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

Interior Features

  • # of Rooms: 5
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

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

HOA

  • Has HOA: Yes
  • Association: Windcreek
  • HOA Fee: $260/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Condominium Unit

Lot Information

  • Parcel ID: 197516320125
  • Lot Size: 436 sqft

Property Information

  • Property Type: Condominium
  • Year Built: 1983

Tax Information

  • Annual Tax: $826

Utilities

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

Location

  • County: Arapahoe

Listing Details


Listed by:
Doug Young
The Cascade Team Real Estate, Inc.
(623) 210-0902

Source:
REColorado
MLS#: 6339489
REColorado

Investment Summary


Monthly Cash Flow
-$489
Cap Rate
3.2%
Cash-on-Cash Return
-13.5%
Debt Coverage Ratio
0.50
Internal Rate of Return (5 years)
-9.1%

Purchase Details

Find an Agent

Purchase price:
$189,000
Amount financed:
-$151,200
Down payment:
$37,800
Closing costs:
$5,670
Rehab costs:
$0
Initial cash invested:
$43,470
Square feet:
765
Cost per square foot:
$247
Monthly rent per square foot:
$1.57

Financing Details

Find a Lender

Loan amount:
$151,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.810%
Principal & interest:
$987
Property tax:
$69
Insurance:
$84
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,140

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,200 $14,400
Vacancy loss: (6%)
6% -$72 -$864
Operating income:
$1,128 $13,536

Operating Expenses


% Rent Monthly Yearly
Property taxes: (6%)
6%-$69-$826
Insurance: (7%)
7%-$84-$1,008
Property management: (8%)
8%-$96-$1,152
Repairs & maintenance: (5%)
5%-$60-$720
Capital expenditures: (5%)
5%-$60-$720
HOA fees: (22%)
22%-$261-$3,132
Total operating expenses: (52%)
52%-$630-$7,558

Cash Flow


Monthly Yearly
Net operating income:
$498 $5,976
Mortgage payments:
-$987 -$11,844
Cash flow:
$489 $5,868