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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$961,162

For Sale - Active
1810 Saddleback Dr, Evergreen, CO 80439
3 Beds
2 Baths
2,403 Square Feet
28.70 Acres Lot
Built in 2020
For Sale - Active
Units n/a
Checked: 2 hours ago
Updated: Aug 29, 2025 at 10:15AM

Investment Summary


Monthly Cash Flow
-$1,148
Cap Rate
4.2%
Cash-on-Cash Return
-6.2%
Debt Coverage Ratio
0.75
Internal Rate of Return (5 years)
-2.0%

Property Description


28.70 Acres Lot
Built in 2020
For Sale - Active
Units n/a

Ready for you to finish.The luxury contemporary design offers the finest features and finishes throughout. Soaring ceilings will leave you breathless as you enjoy the openness of this great floor plan. Secluded with amazing views on 28 acres and easy to access to 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.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

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

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 9
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Bath/Stubbed, Partial, Unfinished

Exterior Features

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

Land Information

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

Lot Information

  • Parcel ID: 196302300009
  • Lot Size: 1250172 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Contemporary
  • Year Built: 2020

Tax Information

  • Annual Tax: $4,731

Utilities

  • Water & Sewer: Private, Well
  • Heating: Radiant

Location

  • County: Clear Creek

Listing Details


Listed by:
Julie Leins
Keller Williams-Advantage Rlty
(720) 474-0928

Source:
REColorado
MLS#: IR1041812
REColorado

Investment Summary


Monthly Cash Flow
-$1,148
Cap Rate
4.2%
Cash-on-Cash Return
-6.2%
Debt Coverage Ratio
0.75
Internal Rate of Return (5 years)
-2.0%

Purchase Details

Find an Agent

Purchase price:
$961,162
Amount financed:
-$768,930
Down payment:
$192,232
Closing costs:
$28,835
Rehab costs:
$0
Initial cash invested:
$221,067
Square feet:
2,403
Cost per square foot:
$400
Monthly rent per square foot:
$2.29

Financing Details

Find a Lender

Loan amount:
$768,930
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$4,549
Property tax:
$394
Insurance:
$385
Private mortgage insurance (PMI):
$0
Monthly payment:
$5,328

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$5,500 $66,000
Vacancy loss: (6%)
6% -$330 -$3,960
Operating income:
$5,170 $62,040

Operating Expenses


% Rent Monthly Yearly
Property taxes: (7%)
7%-$394-$4,731
Insurance: (7%)
7%-$385-$4,620
Property management: (8%)
8%-$440-$5,280
Repairs & maintenance: (5%)
5%-$275-$3,300
Capital expenditures: (5%)
5%-$275-$3,300
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (32%)
32%-$1,769-$21,231

Cash Flow


Monthly Yearly
Net operating income:
$3,401 $40,812
Mortgage payments:
-$4,549 -$54,588
Cash flow:
$1,148 $13,776