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

$449,000

For Sale - Active
69 Noxibee Ct, Como, CO 80432
2 Beds
1 Bath
834 Square Feet
2.00 Acres Lot
Built in 2004
For Sale - Active
Units n/a
Checked: 20 hours ago
Updated: Aug 06, 2025 at 01:01AM

Investment Summary


Monthly Cash Flow
-$682
Cap Rate
3.9%
Cash-on-Cash Return
-7.9%
Debt Coverage Ratio
0.68
Internal Rate of Return (5 years)
-3.7%

Property Description


2.00 Acres Lot
Built in 2004
For Sale - Active
Units n/a

Charming Mountain home nestled amongst the Aspens on 2 acres at the end of quiet a cul-de-sac. Ideal for a family home or turn key income property. Enjoy the expansive views, wildlife and all the peace and tranquility this home has to offer while lounging on the large deck. Remodeled bright and spacious modern kitchen with eating nook, new appliances and large island for gathering. The bathroom has also been remodeled with new tile and modern vanity. Gorgeous new white oak wide plank flooring through out the kitchen and main living area. Huge Wrap Around Deck great for gatherings or just relaxing leads you to the lower level. The living room is equipped with a wood burning stove to keep you cozy and warm. 2 Bedrooms and 1 full bath complete the upper level. New fixtures throughout the house. The lower level is ready for your personal touch. Framed, insulated and plumbed for a 2nd bathroom with plenty of space for a bedroom and living area. New furnace. New roof and gutters. Furnishings included with a few exceptions. The kitchen is fully equipped with utensils, plates, pots, pans, etc. Easy proximity to fishing, hiking trails, including The Colorado Trail. Just a little over an hour to Breckenridge for skiing and an hour to Buena Vista for epic rafting, hiking and several hot springs including Mt.Princeton Hot Springs.

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: Covered, Garage
  • Garage Spaces: 0
  • Spaces Total: 5

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 1.0

Interior Features

  • # of Rooms: 5
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Full, Interior Entry, Unfinished, Walk-Out Access
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Siding (Alum/Vinyl)
  • Foundation: Concrete Perimeter
  • Roof Material: Shingle

HOA

  • Has HOA: Yes
  • Association: Indian Mountain Property
  • HOA Fee: $45/annually

Land Information

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

Lot Information

  • Parcel ID: R0002216
  • Lot Size: 87120 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Mountain Contemporary
  • Year Built: 2004

Tax Information

  • Annual Tax: $1,681

Utilities

  • Water & Sewer: Private, Well
  • Heating: Electric, Forced Air, Hot Water, Propane, Wood, Wood Stove
  • Cooling: None

Location

  • County: Park

Listing Details


Listed by:
Carrie Hill
Rocky Mountain Real Estate Inc
(303) 579-9449

Source:
REColorado
MLS#: 7055772
REColorado

Investment Summary


Monthly Cash Flow
-$682
Cap Rate
3.9%
Cash-on-Cash Return
-7.9%
Debt Coverage Ratio
0.68
Internal Rate of Return (5 years)
-3.7%

Purchase Details

Find an Agent

Purchase price:
$449,000
Amount financed:
-$359,200
Down payment:
$89,800
Closing costs:
$13,470
Rehab costs:
$0
Initial cash invested:
$103,270
Square feet:
834
Cost per square foot:
$538
Monthly rent per square foot:
$2.76

Financing Details

Find a Lender

Loan amount:
$359,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,125
Property tax:
$140
Insurance:
$161
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,426

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,300 $27,600
Vacancy loss: (6%)
6% -$138 -$1,656
Operating income:
$2,162 $25,944

Operating Expenses


% Rent Monthly Yearly
Property taxes: (6%)
6%-$140-$1,681
Insurance: (7%)
7%-$161-$1,932
Property management: (8%)
8%-$184-$2,208
Repairs & maintenance: (5%)
5%-$115-$1,380
Capital expenditures: (5%)
5%-$115-$1,380
HOA fees: (0%)
0%-$4-$48
Total operating expenses: (31%)
31%-$719-$8,629

Cash Flow


Monthly Yearly
Net operating income:
$1,443 $17,316
Mortgage payments:
-$2,125 -$25,500
Cash flow:
-$682 -$8,184