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

$820,000

Under Contract
5564 S Jasper Way, Centennial, CO 80015
4 Beds
4 Baths
3,083 Square Feet
0.20 Acres Lot
Built in 1994
Under Contract
1 Units
Checked: 7 hours ago
Updated: Sep 26, 2025 at 10:08AM

Investment Summary


Monthly Cash Flow
-$1,883
Cap Rate
2.9%
Cash-on-Cash Return
-12.0%
Debt Coverage Ratio
0.51
Internal Rate of Return (5 years)
-7.6%

Property Description


0.20 Acres Lot
Built in 1994
Under Contract
1 Units

This home is on a quiet street, and a corner lot, in the Terrace at Piney Creek. Come experience this beautiful 4 bed, 4 bath home with an open floor plan, and vaulted ceilings. The Primary Bedroom on the main floor is a beautifully updated spacious retreat with a sitting room/office, giant tub, marble shower, and large walk in closet. The family room has skylights that make it feel even more open and light, and is open to the kitchen which make it great for entertaining. The formal living room and dining room off the kithchen are also great for entertaining. There is an eat in a kitchen table, and a breakfast bar. Upsatirs there is a second ensuite bedroom with a full bath, and walk in closet. There are two more bedrooms with a Jack and Jill bath. The entire home has gorgeous professional Bejamin Moore paint, inside. Outside a 3/4 brick wrap. There are other various updates throughout, including lighting, ceiling fans, tile, marble, appliances, and roof. There is a beautiful neighborhood pool, parks, tennis and pickle ball courts, and clubhouse included with your HOA dues.

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: Garage
  • Details: Concrete, Lighted, Attached
  • Garage Spaces: 3
  • Spaces Total: 3

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 4.0

Interior Features

  • # of Rooms: 12
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Sump Pump, Crawl Space, Full, Unfinished
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Masonry
  • Foundation: Concrete Perimeter
  • Roof Type: Gable or Hip
  • Roof Material: Shingle

HOA

  • Has HOA: Yes
  • Association: Piney Creek Maintenace
  • HOA Fee: $70/monthly
  • Additional Association: Piney Creek Recreation
  • Additional HOA Fee: $48/monthly

Land Information

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

Lot Information

  • Parcel ID: 207317307007
  • Lot Size: 8756 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1994

Tax Information

  • Annual Tax: $5,255

Utilities

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

Location

  • County: Arapahoe

Listing Details


Listed by:
Allison Manweiler
eXp Realty, LLC
(303) 601-0322

Source:
REColorado
MLS#: 8817742
REColorado

Investment Summary


Monthly Cash Flow
-$1,883
Cap Rate
2.9%
Cash-on-Cash Return
-12.0%
Debt Coverage Ratio
0.51
Internal Rate of Return (5 years)
-7.6%

Purchase Details

Find an Agent

Purchase price:
$820,000
Amount financed:
-$656,000
Down payment:
$164,000
Closing costs:
$24,600
Rehab costs:
$0
Initial cash invested:
$188,600
Square feet:
3,083
Cost per square foot:
$266
Monthly rent per square foot:
$1.20

Financing Details

Find a Lender

Loan amount:
$656,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$3,880
Property tax:
$438
Insurance:
$259
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,577

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,700 $44,400
Vacancy loss: (6%)
6% -$222 -$2,664
Operating income:
$3,478 $41,736

Operating Expenses


% Rent Monthly Yearly
Property taxes: (12%)
12%-$438-$5,255
Insurance: (7%)
7%-$259-$3,108
Property management: (8%)
8%-$296-$3,552
Repairs & maintenance: (5%)
5%-$185-$2,220
Capital expenditures: (5%)
5%-$185-$2,220
HOA fees: (3%)
3%-$118-$1,416
Total operating expenses: (40%)
40%-$1,481-$17,771

Cash Flow


Monthly Yearly
Net operating income:
$1,997 $23,964
Mortgage payments:
-$3,880 -$46,560
Cash flow:
-$1,883 -$22,596