$8,950,000
Investment Summary
- Monthly Cash Flow
- -$42,154
- Cap Rate
- 0.0%
- Cash-on-Cash Return
- -24.6%
- Debt Coverage Ratio
- 0.00
- Internal Rate of Return (5 years)
- -19.7%
Cash Flow
Net Operating Income (NOI) minus mortgage payments.
Calculation:
NOI - Mortgage Payments
Cap Rate (Market Value)
Capitalization Rate is a rate of return that compares the yearly Net Operating Income (NOI) to the market value.
Calculation:
NOI / Market Value
Cash-on-Cash Return (CoC)
Annual Cash Flow / Cash Invested
Calculation:
Annual cash flow divided by initial cash invested.
Debt Coverage Ratio (DCR)
Net Operating Income (NOI) divided by total debt payments.
Calculation:
NOI / Total Debt Payments
Internal Rate of Return (IRR)
A metric for assessing profitability over time. IRR is the discount rate at which the net present value (NPV) of all future cash flows (positive and negative) from an investment equals zero — including both periodic cash flow (such as rent) and a projected sale at the end of the holding period. It represents the expected annualized return, accounting for income, expenses, and the recovery of capital through a future sale.
Property Description
One of the premier residences on Colorado's Front Range. Inspired five-acre setting nestled against the foothills yet just blocks from restaurants, bakery, coffee shops. Sweeping views throughout this dramatic 8,700 sq ft home. No expense spared - built by Tim Harrington, arguably the preeminent builder of Boulder's finest homes. Four limestone fireplaces, custom millwork, venetian plaster walls, travertine and walnut floors, state of the art systems throughout. Chef's kitchen with double islands, walk in and butler pantries. Exquisite primary retreat with postcard views, striking fireplace, onyx and marble bath. Resort like amenities redefine outdoor luxury -90 foot lap pool and hot tub surrounded by 100 ft long stone deck, al fresco Viking kitchen, water features, terraced lawns, fire pit. Three car garage plus six car show garage. Blending naturally with the adjacent foothills-gated and private for tranquil seclusion. Spec list below: Dacor Oven, Miele Microwave, Wolfe 6 Burner Grill and Venta Hood, Thermador Two Vertical Door fridge and freezer, Villeroy and Bosch Sinks, Cold and Hot Water Filters, Fully Sprinklered w 400 Gallon Tank, 3 Variable Speed Lennox Air handlers, 4 Industrial Air Conditioning Units, 2 Hepa Air Purifiers, Healthy Climate Air Exchanger, Honeywell Electronic Air Cleaner, Buderus Logmax Plus Boiler, Superstor Ultra Oversize Stainless Steel Water heater, Heated Snowmelt front walkway and garage pad, Moros Fabrication Granite Counters, Eucalyptus Sequence Match cabinets, Stone and Cedar trim exterior, Metal Roofing with Copper Gutters and Down Spouts, Venetian Plaster Sofits, Kolbe Ultra Clad Windows, Aluminum Clad Skylights, Smart Home with Security System, 1800 ft Custom Metal Fence with Electric Front Gate. Historical house construction costs: Land 2004, $1,500.000. House construction 2009, $4,240.000; Landscaping Pool,Interior Design, $1,490,000; Total cost in 2009, $7,229,700. Today, dollars at 5% increase /yr. $15,038.600.
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
Lenders
Get the best funding…find investor-friendly lenders who specialize in your deal strategy
Property Managers
Transition to passive investing. Find a trusted property management partnership that lasts.
Tax Pros & Accountants
Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more
Location
Property Details
Parking
- Description: Garage Door Opener, Heated Garage, Oversized
- Details: Heated Garage, Oversized, Attached
- Garage Spaces: 9
- Spaces Total: 9
Bedroom Information
- # of Bedrooms: 4
Bathroom Information
- # of Baths (Full): 4
- # of Baths (Partial): 1
- # of Baths (Total): 6.0
Interior Features
- # of Rooms: 16
- # of Stories: 2
- Basement Description: Crawl Space, Daylight, Partial
Exterior Features
- Exterior Walls Materials: Stucco
- Roof Material: Metal
Land Information
- Land Use: Residential
- Land Use Subtype: Single Family Residential
Lot Information
- Parcel ID: 146112074002
- Lot Size: 213242 sqft
Property Information
- Property Type: Single Family Residence
- Style: Contemporary
- Year Built: 2007
Tax Information
- Annual Tax: $65,493
Utilities
- Water & Sewer: Public
- Heating: Radiant
- Cooling: Central Air
Location
- County: Boulder
Listing Details
Investment Summary
- Monthly Cash Flow
- -$42,154
- Cap Rate
- 0.0%
- Cash-on-Cash Return
- -24.6%
- Debt Coverage Ratio
- 0.00
- Internal Rate of Return (5 years)
- -19.7%
Cash Flow
Net Operating Income (NOI) minus mortgage payments.
Calculation:
NOI - Mortgage Payments
Cap Rate (Market Value)
Capitalization Rate is a rate of return that compares the yearly Net Operating Income (NOI) to the market value.
Calculation:
NOI / Market Value
Cash-on-Cash Return (CoC)
Annual Cash Flow / Cash Invested
Calculation:
Annual cash flow divided by initial cash invested.
Debt Coverage Ratio (DCR)
Net Operating Income (NOI) divided by total debt payments.
Calculation:
NOI / Total Debt Payments
Internal Rate of Return (IRR)
A metric for assessing profitability over time. IRR is the discount rate at which the net present value (NPV) of all future cash flows (positive and negative) from an investment equals zero — including both periodic cash flow (such as rent) and a projected sale at the end of the holding period. It represents the expected annualized return, accounting for income, expenses, and the recovery of capital through a future sale.
Purchase Details
Purchase PriceThe price paid for the property. Purchase price:
| $8,950,000 |
|---|---|
Amount FinancedThe amount of the purchase financed through a loan. Amount financed:
| -$7,160,000 |
Down paymentThe initial payment made towards the purchase. Down payment:
| $1,790,000 |
Closing CostsFees and expenses associated with purchasing a property, typically ranging from 2% to 5% of the home’s purchase price, paid at the end of a home purchase to cover services like lending, title transfer, and taxes. Closing costs:
| $268,500 |
Rehab CostsCosts incurred to repair or improve the property, including: roof, flooring, exterior siding, kitchen, exterior paint, bathrooms, etc. Rehab costs:
| $0 |
Initial Cash InvestedThe total initial cash invested in the property. Calculation:Down payment + Buying costs + Rehab costs Initial cash invested:
| $2,058,500 |
Square Feet (SQFT)The total square footage of the property. Square feet:
| 7,737 |
Cost Per Square FootCost per square foot of the property. Calculation:Purchase Price / Square Feet Cost per square foot:
| $1,157 |
Monthly Rent Per Square FootMonthly rent divided by the number of square feet. This ratio helps investors compare rental income efficiency across properties, markets, and unit sizes Calculation:Monthly Rent / Square Feet Monthly rent per square foot:
| $1.06 |
Financing Details
Loan AmountThe total sum of money borrowed from a lender to finance a property purchase. Calculation:Purchase Price - Down Payment
Loan amount:
| $7,160,000 |
|---|---|
Loan to Value Ratio (LTV)Loan amount divided by the market value of the property. Calculation:Loan Amount / Market Value
Loan to value ratio:
| 80.0% |
Loan TypeThe type of loan (e.g., fixed, adjustable).
Loan type:
| Amortizing |
TermThe loan repayment period in years.
Term:
| 30 years |
Interest RateThe percentage a lender charges on the borrowed amount of a loan, determining the cost of borrowing money.
Interest rate:
| 5.875% |
Principal & Interest (PI)The principal is the portion of the loan payment that reduces the loan balance. The interest is the lender's charge for borrowing money. Calculation:(P * r * (1 + r) ** n) / ((1 + r) ** n - 1) Where:
P = Loan amount (principal)
Principal & interest:
| $42,354 |
Property TaxesAnnual taxes levied by local governments on real estate properties. These taxes fund public services like schools, roads, and emergency services.
Property tax:
| $5,458 |
InsuranceThe costs for insurance coverage to protect against financial losses due to risks like fire, natural disasters, theft, liability, or tenant-related damages. Calculation:Assumes 7% of gross rental income, unless insurance rates are specified.
Insurance:
| $574 |
Private Mortgage Insurance (PMI)A fee that borrowers pay when they take out a conventional loan with a loan-to-value (LTV) ratio above 80%.
Private mortgage insurance (PMI):
| $0 |
Monthly PaymentThe fixed amount a borrower pays each month to repay a loan. It typically includes principal and interest (P&I) and may also cover property taxes, insurance, HOA fees, and PMI if escrowed. Monthly payment:
| $48,386 |
Operating Income
| % Rent | Monthly | Yearly | |
|---|---|---|---|
Gross RentThe total rental income received from tenants before deducting any expenses. Includes base rent, late fees, pet fees, parking fees, and other recurring charges.
Gross rent:
| $8,200 | $98,400 | |
Vacancy LossExpected loss of rent due to vacancies.
Vacancy loss:
(6%)
| 6% | -$492 | -$5,904 |
Operating IncomeGross rental income minus vacancy loss. Calculation:Gross rent - Vacancy loss
Operating income:
| $7,708 | $92,496 |
Operating Expenses
| % Rent | Monthly | Yearly | |
|---|---|---|---|
Property TaxesAnnual taxes levied by local governments on real estate properties. These taxes fund public services like schools, roads, and emergency services. | 67% | -$5,458 | -$65,493 |
InsuranceThe costs for insurance coverage to protect against financial losses due to risks like fire, natural disasters, theft, liability, or tenant-related damages. Calculation:Assumes 7% of gross rental income, unless insurance rates are specified. | 7% | -$574 | -$6,888 |
Property ManagementThe costs associated with hiring a property manager to handle the day-to-day operations of a rental property. Includes management fees, leasing fes, eviction fees, etc. Calculation:Assumes 8% of gross rental income. | 8% | -$656 | -$7,872 |
Repairs & MaintenanceOngoing costs for routine upkeep and minor fixes needed to keep a property in good working condition. Calculation:Assumes 5% of gross rental income. Varies by property age and condition. | 5% | -$410 | -$4,920 |
Capital ExpensesLarge, infrequent costs for major improvements or replacements, like a new roof, HVAC system, or appliances. Calculation:Assumes 5% of gross rental income. Varies by property age. | 5% | -$410 | -$4,920 |
HOA FeesRegular dues paid to a Homeowners Association for community maintenance, amenities, and management. Similar fees include: Condo Association Fees, Co-op Maintenance Fees, etc. | n/a | n/a | n/a |
Operating ExpensesRecurring costs required to maintain and manage a rental property, including property taxes, insurance, maintenance, repairs, utilities (if paid by the owner), property management fees, and other day-to-day expenses. Calculation:Insurance + Property Taxes + Property Management + Repairs & Maintenance + Capital Expenditures + HOA Fees | 92% | -$7,508 | -$90,093 |
Cash Flow
| Monthly | Yearly | |
|---|---|---|
Net Operating Income (NOI)The income generated from a property after deducting all operating expenses but before deducting mortgage payments, taxes, and capital expenditures. Calculation:Gross Operating Income - Operating Expenses
Net operating income:
| $200 | $2,400 |
Mortgage PaymentThe fixed amount a borrower pays each month to repay a loan. It typically includes principal and interest (P&I) and may also cover property taxes, insurance, HOA fees, and PMI if escrowed. | -$42,354 | -$508,248 |
Cash FlowNet Operating Income (NOI) minus mortgage payments. Calculation:NOI - Mortgage Payments | $42,154 | $505,848 |