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

$469,000

For Sale - Active
5056 E 112th Ct, Thornton, CO 80233
3 Beds
2 Baths
1,792 Square Feet
0.09 Acres Lot
Built in 1986
For Sale - Active
Units n/a
Checked: 4 hours ago
Updated: Sep 24, 2025 at 10:20AM

Investment Summary


Monthly Cash Flow
-$661
Cap Rate
4.0%
Cash-on-Cash Return
-7.4%
Debt Coverage Ratio
0.70
Internal Rate of Return (5 years)
-3.1%

Property Description


0.09 Acres Lot
Built in 1986
For Sale - Active
Units n/a

Welcome to this beautifully maintained 3 bedroom, 2 bath home offering a perfect blend of comfort and functionality. This home is tucked in Woodglen, a quiet and very family friendly neighborhood with no HOA. An elementary school and amazing park are just 2 blocks away. Walk into a spacious living area with skylights and an abundance of natural light; an eat in kitchen complete the space. The primary suite offers a peaceful retreat with a generous closet, updated flooring throughout. The basement is finished with a bathroom and a bedroom that can also be an office. The basement carpet is new! The back yard has a large deck for grilling and relaxing. The south facing fence has just been replaced. Additional features include a washer and dryer, and a freezer in the garage. This home is conveniently located near shopping, dining, the Thornton recreational center just blocks away. The home has a year-old roof, stone and stucco siding.

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: Attached Garage
  • Details: Concrete, Lighted, Attached
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Partial): 0
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 8
  • # of Stories: 1
  • Basement: Yes
  • Basement Description: Finished, Full

Exterior Features

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

Land Information

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

Lot Information

  • Parcel ID: R0073480
  • Lot Size: 4004 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1986

Tax Information

  • Annual Tax: $2,002

Utilities

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

Location

  • County: Adams

Listing Details


Listed by:
Linda Benker
Brokers Guild Homes
(303) 601-5021

Source:
REColorado
MLS#: 2273615
REColorado

Investment Summary


Monthly Cash Flow
-$661
Cap Rate
4.0%
Cash-on-Cash Return
-7.4%
Debt Coverage Ratio
0.70
Internal Rate of Return (5 years)
-3.1%

Purchase Details

Find an Agent

Purchase price:
$469,000
Amount financed:
-$375,200
Down payment:
$93,800
Closing costs:
$14,070
Rehab costs:
$0
Initial cash invested:
$107,870
Square feet:
1,792
Cost per square foot:
$262
Monthly rent per square foot:
$1.40

Financing Details

Find a Lender

Loan amount:
$375,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,219
Property tax:
$167
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,561

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,500 $30,000
Vacancy loss: (6%)
6% -$150 -$1,800
Operating income:
$2,350 $28,200

Operating Expenses


% Rent Monthly Yearly
Property taxes: (7%)
7%-$167-$2,002
Insurance: (7%)
7%-$175-$2,100
Property management: (8%)
8%-$200-$2,400
Repairs & maintenance: (5%)
5%-$125-$1,500
Capital expenditures: (5%)
5%-$125-$1,500
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (32%)
32%-$792-$9,502

Cash Flow


Monthly Yearly
Net operating income:
$1,558 $18,696
Mortgage payments:
-$2,219 -$26,628
Cash flow:
-$661 -$7,932