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

$400,000

For Sale - Active
4395 E Jewell Ave Unit 3, Denver, CO 80222
2 Beds
3 Baths
1,475 Square Feet
0.00 Acres Lot
Built in 2004
For Sale - Active
1 Units
Checked: 3 hours ago
Updated: Jun 21, 2025 at 03:14AM

Investment Summary


Monthly Cash Flow
-$676
Cap Rate
4.3%
Cash-on-Cash Return
-8.8%
Debt Coverage Ratio
0.68
Internal Rate of Return (5 years)
-4.5%

Property Description


0.00 Acres Lot
Built in 2004
For Sale - Active
1 Units

Perfectly poised in a central Virginia Village location, this home marries modern amenities and classic charm in a flowing layout. A classic red door within a covered front porch leads residents inward to a light-filled living space tucked beneath a tray ceiling and illuminated by a wide picture window. Bay windows set the stage in the eat-in kitchen, where generous cabinetry and counters maximize use of space, while a convenient powder room awaits nearby. Ascend to the second level to discover an elegant en-suite primary bedroom characterized by wide windows, expansive closet storage and an en-suite bathroom with dual vanities. The secondary bedroom is just as luminous with cascading natural light. Additional space to relax and entertain is found in the expansive lower level, where surround sound wiring and a wine bar encourage soirees at every level. Enjoy the convenience of dedicated garage parking as well as guest parking for home gatherings, all within moments of neighborhood amenities.

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: Assigned, Garage
  • Garage Spaces: 1
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 9
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Finished

Exterior Features

  • Exterior Walls Materials: Brick
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: Jewell Townhomes HOA
  • HOA Fee: $350/monthly

Land Information

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

Lot Information

  • Parcel ID: 0619314036036
  • Lot Size: 0 sqft

Property Information

  • Property Type: Townhouse
  • Year Built: 2004

Tax Information

  • Annual Tax: $1,951

Utilities

  • Water & Sewer: Public
  • Heating: Forced Air, Natural Gas
  • Cooling: Central Air

Location

  • County: Denver

Listing Details


Listed by:
Ashton White
Milehimodern
(720) 428-1804

Source:
REColorado
MLS#: 3296037
REColorado

Investment Summary


Monthly Cash Flow
-$676
Cap Rate
4.3%
Cash-on-Cash Return
-8.8%
Debt Coverage Ratio
0.68
Internal Rate of Return (5 years)
-4.5%

Purchase Details

Find an Agent

Purchase price:
$400,000
Amount financed:
-$320,000
Down payment:
$80,000
Closing costs:
$12,000
Rehab costs:
$0
Initial cash invested:
$92,000
Square feet:
1,475
Cost per square foot:
$271
Monthly rent per square foot:
$1.90

Financing Details

Find a Lender

Loan amount:
$320,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$2,095
Property tax:
$163
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,454

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%-$163-$1,951
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: (13%)
13%-$350-$4,200
Total operating expenses: (43%)
43%-$1,213-$14,551

Cash Flow


Monthly Yearly
Net operating income:
$1,419 $17,028
Mortgage payments:
-$2,095 -$25,140
Cash flow:
$676 $8,112