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

$528,000

For Sale - Active
2111 W 80th Ave, Denver, CO 80221
5 Beds
2 Baths
1,944 Square Feet
0.14 Acres Lot
Built in 1963
For Sale - Active
Units n/a
Checked: 4 hours ago
Updated: Jun 20, 2025 at 03:23AM

Investment Summary


Monthly Cash Flow
-$1,068
Cap Rate
3.9%
Cash-on-Cash Return
-10.6%
Debt Coverage Ratio
0.61
Internal Rate of Return (5 years)
-6.2%

Property Description


0.14 Acres Lot
Built in 1963
For Sale - Active
Units n/a

Step into this charming ranch-style home featuring a finished basement, offering a total of 5 bedrooms and 2 bathrooms. Upon entering, you're greeted by a bright and inviting family room. Adjacent to it is a kitchen with elegant oak cabinets and a cozy dining area. Down the hallway, you'll find three bedrooms along with a recently updated full bathroom.The finished basement provides additional living space, including a spacious recreation room, two bedrooms, a bathroom, and a utility room. BONUS the basement boasts a private entrance from the backyard and a separate door from the main level—perfect for hosting guests or accommodating future roommates that could have a income of $1500. Venture into the backyard, and you'll discover a newly fenced area with a large covered patio, ideal for outdoor gatherings. You'll also find a storage shed and space for tools, enhancing its practicality. At the front of the property, there's a garage accompanied by an oversized driveway that offers ample parking for multiple vehicles. The home is topped off with a newer roof. Situated in a prime location, this residence makes commuting a breeze with easy access to HWY 36 and I-25, connecting you to Boulder, Denver, Arvada, and DIA in no time. This home truly combines comfort, convenience, and opportunity!

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: Concrete, Attached
  • Garage Spaces: 1
  • Spaces Total: 1

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 9
  • # of Stories: 1
  • Basement: Yes
  • Basement Description: Finished

Exterior Features

  • Exterior Walls Materials: Masonry
  • Foundation: Slab
  • Roof Type: Gable
  • Roof Material: Composition

Land Information

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

Lot Information

  • Parcel ID: R0060214
  • Lot Size: 6300 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: A-Frame
  • Year Built: 1963

Tax Information

  • Annual Tax: $2,820

Utilities

  • Water & Sewer: Public
  • Heating: Forced Air
  • Cooling: None

Location

  • County: Adams

Listing Details


Listed by:
Min Ma
Fortuity Realty, LLC
(720) 401-5868

Source:
REColorado
MLS#: 2506889
REColorado

Investment Summary


Monthly Cash Flow
-$1,068
Cap Rate
3.9%
Cash-on-Cash Return
-10.6%
Debt Coverage Ratio
0.61
Internal Rate of Return (5 years)
-6.2%

Purchase Details

Find an Agent

Purchase price:
$528,000
Amount financed:
-$422,400
Down payment:
$105,600
Closing costs:
$15,840
Rehab costs:
$0
Initial cash invested:
$121,440
Square feet:
1,944
Cost per square foot:
$272
Monthly rent per square foot:
$1.44

Financing Details

Find a Lender

Loan amount:
$422,400
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$2,765
Property tax:
$235
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,196

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (8%)
8%-$235-$2,820
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (33%)
33%-$935-$11,220

Cash Flow


Monthly Yearly
Net operating income:
$1,697 $20,364
Mortgage payments:
-$2,765 -$33,180
Cash flow:
$1,068 $12,816