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

$394,500

For Sale - Active
1935 W 102nd Ave, Thornton, CO 80260
5 Beds
4 Baths
1,886 Square Feet
0.00 Acres Lot
Built in 1979
For Sale - Active
4 Units
Checked: 18 hours ago
Updated: Jul 14, 2025 at 04:13AM

Investment Summary


Monthly Cash Flow
-$914
Cap Rate
2.9%
Cash-on-Cash Return
-12.1%
Debt Coverage Ratio
0.51
Internal Rate of Return (5 years)
-7.7%

Property Description


0.00 Acres Lot
Built in 1979
For Sale - Active
4 Units

Welcome to 1935 W 102nd Ave—an incredibly functional and accessible townhome with standout features that are hard to find in this price point. Thoughtfully equipped with a chair lift to both upper and lower levels, this home is perfect for aging in place or anyone with mobility needs. You'll love the layout with en suites in both the primary bedroom and a basement bedroom, offering privacy and flexibility for guests or multigenerational living. Recent updates include a new fridge (2023), dishwasher (2022), water heater (2021), and the roof replaced in 2018. The basement features brand-new flooring, and fresh paint in several areas throughout gives the home a clean, refreshed feel. A rare perk you'll love is the attached 2-car garage- a hard-to-find bonus in townhome living. Enjoy the low-maintenance lifestyle with HOA amenities including a community pool, and a convenient location near parks, shopping, and major routes. This is a home that offers comfort, care, and convenience at every turn.

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

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 4.0

Interior Features

  • # of Rooms: 13
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Finished
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Siding (Alum/Vinyl)
  • Roof Type: Gable

HOA

  • Has HOA: Yes
  • Association: Goodwin and Company
  • HOA Fee: $550/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Townhouse

Lot Information

  • Parcel ID: R0043052
  • Lot Size: 0 sqft

Property Information

  • Property Type: Townhouse
  • Year Built: 1979

Tax Information

  • Annual Tax: $2,659

Utilities

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

Location

  • County: Adams

Listing Details


Listed by:
Corinne Playfair
Peak Real Estate Ltd
(720) 830-6925

Source:
REColorado
MLS#: 7836477
REColorado

Investment Summary


Monthly Cash Flow
-$914
Cap Rate
2.9%
Cash-on-Cash Return
-12.1%
Debt Coverage Ratio
0.51
Internal Rate of Return (5 years)
-7.7%

Purchase Details

Find an Agent

Purchase price:
$394,500
Amount financed:
-$315,600
Down payment:
$78,900
Closing costs:
$11,835
Rehab costs:
$0
Initial cash invested:
$90,735
Square feet:
1,886
Cost per square foot:
$209
Monthly rent per square foot:
$1.33

Financing Details

Find a Lender

Loan amount:
$315,600
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,867
Property tax:
$222
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,264

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%-$222-$2,659
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: (22%)
22%-$550-$6,600
Total operating expenses: (56%)
56%-$1,397-$16,759

Cash Flow


Monthly Yearly
Net operating income:
$953 $11,436
Mortgage payments:
-$1,867 -$22,404
Cash flow:
$914 $10,968