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

$675,000

Under Contract
9390 W 14th Ave, Lakewood, CO 80215
3 Beds
3 Baths
1,650 Square Feet
0.37 Acres Lot
Built in 1941
Under Contract
1 Units
Checked: 1 day ago
Updated: Jul 14, 2025 at 04:09AM

Investment Summary


Monthly Cash Flow
-$1,320
Cap Rate
3.3%
Cash-on-Cash Return
-10.2%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-5.9%

Property Description


0.37 Acres Lot
Built in 1941
Under Contract
1 Units

Elegant Farmhouse with Modern Amenities in Prime Lakewood Location. Discover the perfect blend of rustic charm and urban convenience in this beautifully updated 3-bedroom, 3-bathroom farmhouse, nestled on a generous one-third acre lot in the heart of Lakewood. This exceptional property seamlessly combines vintage character with contemporary upgrades, offering an ideal setting for comfortable and stylish living. Thoughtfully renovated interior featuring a modern kitchen, a private primary suite, and a fully finished basement. Grand living room with vaulted ceilings and French doors opening to a picturesque deck with a pergola, perfect for entertaining or relaxing. Expansive, beautifully landscaped yard with raised garden beds, a chicken coop, a sauna, and ample space for outdoor activities. Versatile powered outbuilding, ideal for use as an art studio, home office, or workshop. Over $100,000 in recent upgrades, including new flooring throughout, a third bathroom in the basement, a fully equipped accessory dwelling unit (ADU) with heating, cooling, and electrical, a modernized kitchen, a storage unit, and a luxurious sauna. Prime Location. Just steps from the W Light Rail line, providing effortless access to Belmar’s vibrant shopping and dining, Golden, downtown Denver, and the scenic Colorado mountains. Enjoy the tranquility of suburban living with the convenience of urban amenities nearby. This distinctive Lakewood property offers a rare opportunity to embrace a homesteading lifestyle without sacrificing proximity to city conveniences. Schedule a viewing today to experience this exceptional home firsthand.

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: Covered, Garage
  • Details: Circular Driveway
  • Garage Spaces: 0
  • Spaces Total: 4

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Rooms: 13
  • # of Stories: 1
  • Basement: Yes
  • Basement Description: Finished
  • Fireplace: Yes

Exterior Features

  • Foundation: Slab
  • Roof Material: Composition

Land Information

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

Lot Information

  • Parcel ID: 4903200021
  • Lot Size: 16161 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Cottage
  • Year Built: 1941

Tax Information

  • Annual Tax: $3,180

Utilities

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

Location

  • County: Jefferson

Listing Details


Listed by:
Taylor Lawton
Compass - Denver
(720) 422-3060

Source:
REColorado
MLS#: 8958865
REColorado

Investment Summary


Monthly Cash Flow
-$1,320
Cap Rate
3.3%
Cash-on-Cash Return
-10.2%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-5.9%

Purchase Details

Find an Agent

Purchase price:
$675,000
Amount financed:
-$540,000
Down payment:
$135,000
Closing costs:
$20,250
Rehab costs:
$0
Initial cash invested:
$155,250
Square feet:
1,650
Cost per square foot:
$409
Monthly rent per square foot:
$1.88

Financing Details

Find a Lender

Loan amount:
$540,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$3,194
Property tax:
$265
Insurance:
$217
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,676

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,100 $37,200
Vacancy loss: (6%)
6% -$186 -$2,232
Operating income:
$2,914 $34,968

Operating Expenses


% Rent Monthly Yearly
Property taxes: (9%)
9%-$265-$3,180
Insurance: (7%)
7%-$217-$2,604
Property management: (8%)
8%-$248-$2,976
Repairs & maintenance: (5%)
5%-$155-$1,860
Capital expenditures: (5%)
5%-$155-$1,860
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (34%)
34%-$1,040-$12,480

Cash Flow


Monthly Yearly
Net operating income:
$1,874 $22,488
Mortgage payments:
-$3,194 -$38,328
Cash flow:
$1,320 $15,840