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

$625,000

For Sale - Active
2725 Juniper Ave Unit 78, Boulder, CO 80304
3 Beds
2 Baths
1,554 Square Feet
0.00 Acres Lot
Built in 1978
For Sale - Active
Units n/a
Checked: 12 hours ago
Updated: Jun 01, 2025 at 03:29AM

Investment Summary


Monthly Cash Flow
-$2,010
Cap Rate
2.4%
Cash-on-Cash Return
-16.8%
Debt Coverage Ratio
0.39
Internal Rate of Return (5 years)
-12.2%

Property Description


0.00 Acres Lot
Built in 1978
For Sale - Active
Units n/a

Discover serene bliss and classic charm in this rarely available North Boulder townhome. Poised in a coveted locale within the Willow Springs community, this residence blends convenience with an elevated lifestyle, offering immediate access to nearby parks, bike paths and local nature trails. Surrounded by mature landscaping, a private entrance leads into an open floor plan flowing with warm wood flooring and freshly painted crisp white walls. The living area is adorned with a brick fireplace, perfect for enjoying cozy nights in. A dining area opens into a bright kitchen with pantry storage. One of three sun-filled bedrooms, the spacious primary is complemented by an en-suite vanity and generous walk-in closet. Garden, rest and rejuvenate in your own outdoor oasis with a large, fenced-in deck and yard featuring two private gated entrances near dedicated reserved parking and a one-car garage. This beautifully landscaped, HOA-managed community offers access to amenities including an on-site pool, hot tub and tennis courts. Enjoy living in a vibrant central Boulder location with close proximity to local restaurants, shopping and outdoor recreation.

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: Garage
  • Garage Spaces: 1
  • Spaces Total: 1

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Rooms: 9
  • Basement: Yes
  • Basement Description: Partial
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Marble
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: Advance HOA
  • HOA Fee: $187/monthly
  • Additional Association: Willow Springs
  • Additional HOA Fee: $225/monthly

Land Information

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

Lot Information

  • Parcel ID: 146320222005
  • Lot Size: 0 sqft

Property Information

  • Property Type: Condominium
  • Year Built: 1978

Tax Information

  • Annual Tax: $3,078

Utilities

  • Water & Sewer: Public
  • Heating: Baseboard
  • Cooling: Ceiling Fan(s)

Location

  • County: Boulder

Listing Details


Listed by:
Dara West
milehimodern - Boulder
(303) 817-1373

Source:
REColorado
MLS#: IR1034610
REColorado

Investment Summary


Monthly Cash Flow
-$2,010
Cap Rate
2.4%
Cash-on-Cash Return
-16.8%
Debt Coverage Ratio
0.39
Internal Rate of Return (5 years)
-12.2%

Purchase Details

Find an Agent

Purchase price:
$625,000
Amount financed:
-$500,000
Down payment:
$125,000
Closing costs:
$18,750
Rehab costs:
$0
Initial cash invested:
$143,750
Square feet:
1,554
Cost per square foot:
$402
Monthly rent per square foot:
$1.80

Financing Details

Find a Lender

Loan amount:
$500,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$3,273
Property tax:
$257
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,726

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: (9%)
9%-$257-$3,078
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: (15%)
15%-$412-$4,944
Total operating expenses: (49%)
49%-$1,369-$16,422

Cash Flow


Monthly Yearly
Net operating income:
$1,263 $15,156
Mortgage payments:
-$3,273 -$39,276
Cash flow:
$2,010 $24,120