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

$719,000

For Sale - Active
6376 S Pierson St, Littleton, CO 80127
3 Beds
2 Baths
2,185 Square Feet
0.22 Acres Lot
Built in 1986
For Sale - Active
1 Units
Checked: 14 hours ago
Updated: Jun 19, 2025 at 03:18AM

Investment Summary


Monthly Cash Flow
-$1,386
Cap Rate
3.4%
Cash-on-Cash Return
-10.1%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-5.7%

Property Description


0.22 Acres Lot
Built in 1986
For Sale - Active
1 Units

This beautiful hard to find updated Ranch home is conveniently located in southwest Jefferson County. This home features newer hardwood floors throughout the living area and primary bedroom, an updated kitchen with newer maple cabinets, granite counter tops and stainless-steel appliances. As you step into the home from the foyer, you are welcomed by a spacious living room that is adjacent to a formal dining area. Opening to the kitchen is the family room, featuring a gas fireplace that also provides access to the deck and backyard. The composite, maintenance-free deck is equipped with a newer remote-controlled Sunsetter canopy, providing shade during the morning or afternoon sun. The large and spacious primary suite includes a 5-piece bathroom and walk-in closet, plus a sliding door to a flagstone patio and backyard. Upgraded Anderson windows and skylights enhance this home, while the 1648 square ft unfinished basement offers high ceilings and plumbing, ready for your design. You will be near great schools, parks, golf courses and many other recreational venues in the Foothills Park and Recreation District including indoor rec facilities at the Foothills Ridge Recreation Center, The Peak Community and Wellness Center and the Edge Ice Arena.

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

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 10
  • # of Stories: 1
  • Basement: Yes
  • Basement Description: Sump Pump, Bath/Stubbed, Unfinished
  • Fireplace: Yes

Exterior Features

  • Foundation: Concrete Perimeter, Slab
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: KC & Associates
  • HOA Fee: $60/monthly

Land Information

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

Lot Information

  • Parcel ID: 5921305016
  • Lot Size: 9625 sqft

Property Information

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

Tax Information

  • Annual Tax: $4,053

Utilities

  • Heating: Fireplace Insert, Forced Air, Natural Gas
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Jefferson

Listing Details


Listed by:
Ronald Hull
HomeSmart
(303) 590-5459

Source:
REColorado
MLS#: 6922750
REColorado

Investment Summary


Monthly Cash Flow
-$1,386
Cap Rate
3.4%
Cash-on-Cash Return
-10.1%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-5.7%

Purchase Details

Find an Agent

Purchase price:
$719,000
Amount financed:
-$575,200
Down payment:
$143,800
Closing costs:
$21,570
Rehab costs:
$0
Initial cash invested:
$165,370
Square feet:
2,185
Cost per square foot:
$329
Monthly rent per square foot:
$1.60

Financing Details

Find a Lender

Loan amount:
$575,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$3,403
Property tax:
$338
Insurance:
$245
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,986

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,500 $42,000
Vacancy loss: (6%)
6% -$210 -$2,520
Operating income:
$3,290 $39,480

Operating Expenses


% Rent Monthly Yearly
Property taxes: (10%)
10%-$338-$4,053
Insurance: (7%)
7%-$245-$2,940
Property management: (8%)
8%-$280-$3,360
Repairs & maintenance: (5%)
5%-$175-$2,100
Capital expenditures: (5%)
5%-$175-$2,100
HOA fees: (2%)
2%-$60-$720
Total operating expenses: (36%)
36%-$1,273-$15,273

Cash Flow


Monthly Yearly
Net operating income:
$2,017 $24,204
Mortgage payments:
-$3,403 -$40,836
Cash flow:
$1,386 $16,632