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

$699,000

For Sale - Active
2900 Benton St, Wheat Ridge, CO 80214
3 Beds
2 Baths
1,269 Square Feet
0.16 Acres Lot
Built in 1941
For Sale - Active
1 Units
Checked: 17 hours ago
Updated: Sep 15, 2025 at 08:56PM

Investment Summary


Monthly Cash Flow
-$1,402
Cap Rate
3.3%
Cash-on-Cash Return
-10.5%
Debt Coverage Ratio
0.58
Internal Rate of Return (5 years)
-6.1%

Property Description


0.16 Acres Lot
Built in 1941
For Sale - Active
1 Units

Stylish, updated, and move-in ready in the heart of Wheat Ridge! This beautifully renovated home at 2900 Benton Street blends thoughtful modern updates with timeless charm. The newly reimagined primary suite (2019) is a true retreat, featuring a spacious shower, custom walk-in closet with an Elfa Closet System, and dedicated home office with hardwood floors. A new high-performance sliding door brings the outdoors in, offering a seamless connection to the beautifully landscaped backyard. The kitchen has been fully renovated (2021) with new cabinetry, sleek counters, a through-wall exhaust fan, new appliances including refrigerator, dishwasher and microwave, plus a deep sink and warm wood flooring. Stay comfortable year-round with the addition of a furnace and the addition of central A/C system (2021). Infrastructure improvements also include a new sewer line (2022), new fencing (2019 in the backyard and 2021 in the front yard), and two covered off-street parking spots with a newly constructed carport (2021) and driveway off the alley. Outdoors, the fully fenced backyard with new landscaping (2019) is a lush oasis with a new sprinkler system (2023), raised planters, and an updated front entry path and porch (2021)—perfect for morning coffee or evening hangs. Nestled in a quiet neighborhood just blocks from some of the best local shops, restaurants, and trails, this home offers the perfect balance of location, layout, and lifestyle. Whether you're commuting downtown or strolling to your favorite weekend spot, the lifestyle here is unmatched. Just blocks from Sloan’s Lake, Edgewater Market, and Tennyson Street, this home combines smart upgrades with charm and everyday convenience—ideal for buyers looking for location and peace of mind.

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

  • Details: Gravel
  • Garage Spaces: 0
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Rooms: 9
  • # of Stories: 1
  • Basement Description: Crawl Space
  • Fireplace: Yes

Exterior Features

  • Roof Material: Composition

Land Information

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

Lot Information

  • Parcel ID: 3925413001
  • Lot Size: 7013 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1941

Tax Information

  • Annual Tax: $3,619

Utilities

  • Water & Sewer: Public
  • Heating: Forced Air
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Jefferson

Listing Details


Listed by:
Christie Lysaught
Kentwood Real Estate DTC, LLC
(303) 913-7539

Source:
REColorado
MLS#: 6425282
REColorado

Investment Summary


Monthly Cash Flow
-$1,402
Cap Rate
3.3%
Cash-on-Cash Return
-10.5%
Debt Coverage Ratio
0.58
Internal Rate of Return (5 years)
-6.1%

Purchase Details

Find an Agent

Purchase price:
$699,000
Amount financed:
-$559,200
Down payment:
$139,800
Closing costs:
$20,970
Rehab costs:
$0
Initial cash invested:
$160,770
Square feet:
1,269
Cost per square foot:
$551
Monthly rent per square foot:
$2.52

Financing Details

Find a Lender

Loan amount:
$559,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$3,308
Property tax:
$302
Insurance:
$224
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,834

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,200 $38,400
Vacancy loss: (6%)
6% -$192 -$2,304
Operating income:
$3,008 $36,096

Operating Expenses


% Rent Monthly Yearly
Property taxes: (9%)
9%-$302-$3,619
Insurance: (7%)
7%-$224-$2,688
Property management: (8%)
8%-$256-$3,072
Repairs & maintenance: (5%)
5%-$160-$1,920
Capital expenditures: (5%)
5%-$160-$1,920
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (34%)
34%-$1,102-$13,219

Cash Flow


Monthly Yearly
Net operating income:
$1,906 $22,872
Mortgage payments:
-$3,308 -$39,696
Cash flow:
-$1,402 -$16,824