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

$649,000

For Sale - Active
2418 Wells Fargo Cir, Jefferson, CO 80456
4 Beds
2 Baths
2,052 Square Feet
2.00 Acres Lot
Built in 2002
For Sale - Active
Units n/a
Checked: 4 hours ago
Updated: Sep 19, 2025 at 10:18AM

Investment Summary


Monthly Cash Flow
-$1,315
Cap Rate
3.2%
Cash-on-Cash Return
-10.6%
Debt Coverage Ratio
0.57
Internal Rate of Return (5 years)
-6.2%

Property Description


2.00 Acres Lot
Built in 2002
For Sale - Active
Units n/a

This is a one of a kind opportunity to own a unique furnished mountain home on 2 acres near National Forest access with fishing rights, Hot tub, Sauna, Gym, Furniture! This 2050sqft home has a main level that provides a front and rear deck with million dollar mountain views in every direction. The Hot Tub on rear deck offers privacy with a nature retreat! The living room has vaulted ceilings and a gas fireplace providing warmth, ample space, and more spectacular views. The open access to kitchen and dining make it great for entertaining. The kitchen features beautiful floors & cabinetry, stainless appliances, recessed lighting, and a center island perfect for conversation and casual dining. The propane central furnace will keep the house warm throughout the winter. Four spacious bedrooms provide flexibility and comfort, including two on the main level for everyday convenience and two more downstairs tucked away with their own bath and generous den with walk-out access. One room is currently set-up as a home gym with a sauna - included with the property! The Laundry/Utility room is downstairs providing an ideal placement for your washer/dryer. Step out to the back deck, and enjoy the hot tub, and multiple seating areas perfect for star filled nights, and deer watching. The property is filled with aspen trees, birds, and wildlife providing privacy and serene sounds of nature. Under the deck is storage with electric, and covered atv parking. The detached 2 car garage offers the perfect amount of space for a workshop, and truck parking. With 2 acres of usable land covered in aspen trees, and Pike National Forest + Taryall Reservoir nearby=The ultimate getaway. Stagestop fishing rights include access to Taryall Creek and community Ponds. This property is ready for full time use or an amazing vacation home. Mountain living at its finest! Well maintained 1 owner home. Onsite: Propane, Electric, Well, Septic, Trees. Turn Key. County maintained roads. 1HR to Breckenridge.

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: Detached Garage
  • Details: Gravel
  • Garage Spaces: 2
  • Spaces Total: 6

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

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

Interior Features

  • # of Rooms: 11
  • # of Stories: 1
  • Basement: Yes
  • Basement Description: Finished
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Siding (Alum/Vinyl)
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: Stagestop Owners Association
  • HOA Fee: $92/annually

Land Information

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

Lot Information

  • Parcel ID: R0030099
  • Lot Size: 87120 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2002

Tax Information

  • Annual Tax: $2,019

Utilities

  • Water & Sewer: Private, Well
  • Heating: Forced Air
  • Cooling: Ceiling Fan(s), Other

Location

  • County: Park

Listing Details


Listed by:
Patrick Gates
Real Broker, LLC DBA Real
(303) 641-8668

Source:
REColorado
MLS#: 6731960
REColorado

Investment Summary


Monthly Cash Flow
-$1,315
Cap Rate
3.2%
Cash-on-Cash Return
-10.6%
Debt Coverage Ratio
0.57
Internal Rate of Return (5 years)
-6.2%

Purchase Details

Find an Agent

Purchase price:
$649,000
Amount financed:
-$519,200
Down payment:
$129,800
Closing costs:
$19,470
Rehab costs:
$0
Initial cash invested:
$149,270
Square feet:
2,052
Cost per square foot:
$316
Monthly rent per square foot:
$1.36

Financing Details

Find a Lender

Loan amount:
$519,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$3,071
Property tax:
$168
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,435

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: (6%)
6%-$168-$2,019
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: (0%)
0%-$8-$96
Total operating expenses: (31%)
31%-$876-$10,515

Cash Flow


Monthly Yearly
Net operating income:
$1,756 $21,072
Mortgage payments:
-$3,071 -$36,852
Cash flow:
-$1,315 -$15,780