$149,000
●
Condo -
Off Market
104 Beacon Way #B6
Windsor, CO 80550
2 Beds
2 Baths
1,006 Ft²
$280,502
RealtyHop Estimate
85.76%
Since Sep 1, 2014
National-US
Primary Model
About This Property
Lovely main floor condo at Water Valley. Shows like new. New
carpet. Nice patio with storage closet. All appliances included.
Unit Size
1,006 Ft²
Days on Market
-
Land Size
-
Price per sqft
$150
Property Type
Condo
Property Taxes
$89
HOA Dues
$180
Year Built
-
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 3 years ago (IRES MLS #740401)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Aug 19, 2014 | Sold | ||
| Sold | |||
| Jun 27, 2014 | Listed by Group Harmony | $151,000 | |
| Listed by Group Harmony | |||
Property Highlights
Garage
Air Conditioning
Fireplace
Interior Details
Bedrooms: 2
Full Bathrooms: 1
Interior Features: High Speed Internet, Open Floorplan, Walk-In Closet(s)
Appliances: Electric Range/Oven, Dishwasher, Refrigerator, Washer, Dryer, Microwave, Disposal
Window Features: Window Coverings, Double Pane Windows
Laundry Features: Washer/Dryer Hookups, Main Level
Common walls with other units/homes: No One Below
Has Fireplace
Fireplace Features: Gas, Gas Logs Included, Living Room
Basement: None
Exterior Details
Has Property Attached
Square Footage: 1006
Square Footage Source: Other
Security Features: Smoke Detector(s)
Property Condition: Not New, Previously Owned
Architectural Style: Ranch
Year Built: 2002
Above Grade Finished Area: 1006Square Feet
Building Area Total: 1006
Levels: One
Building Area Units: Square Feet
Construction Materials: Wood/Frame, Stone
Patio and Porch Features: Patio
Roof: Composition
Lot Features: Curbs, Gutters, Sidewalks, Level, Near Golf Course
Lot Size Units: Square Feet
Water Source: City Water, Town of Windsor
Financial Details
Tax Annual Amount: $1,064
HOA/Condo/Coop Fee Includes: Trash, Snow Removal, Maintenance Grounds, Management, Maintenance Structure, Water/Sewer, Hazard Insurance
Association Name: Lakes at Water Valley
HOA Fee: $180
HOA Fee Frequency: Monthly
Utilities Details
Cooling Type: Central Air
Heating Type: Forced Air
Utilities for Property: Natural Gas Available, Electricity Available, Cable Available
Sewer : City Sewer
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
06/03/2025
|
2 Bed
|
2 Bath
|
1006 ft²
|
$299,500
2 Bed
2 Bath
1006 ft²
|
$299,500
07/21/2025
|
Karrie Lopezi
Resident Realty
| |
|
06/03/2025
|
2 Bed
|
2 Bath
|
1006 ft²
|
$299,500
2 Bed
2 Bath
1006 ft²
|
$299,500
07/21/2025
|
Karrie Lopezi
Resident Realty
| |
|
06/30/2023
|
2 Bed
|
2 Bath
|
1006 ft²
|
$335,000
2 Bed
2 Bath
1006 ft²
|
$331,000
-1.19%
08/18/2023
|
Rob Kittle
Kittle Real Estate
| |
|
06/14/2018
| |
2 Bed
|
2 Bath
|
956 ft²
|
-
2 Bed
2 Bath
956 ft²
|
-
-
|
-
|
|
06/02/2016
|
2 Bed
|
2 Bath
|
1006 ft²
|
$185,000
2 Bed
2 Bath
1006 ft²
|
$197,000
+6.49%
07/12/2016
|
Matthew Tracer
Tracer Homes LLC
| |
|
06/27/2014
|
2 Bed
|
2 Bath
|
1006 ft²
|
$151,000
2 Bed
2 Bath
1006 ft²
|
$149,000
-1.32%
08/19/2014
|
Judy Bogaard
| |
|
11/19/2013
|
2 Bed
|
2 Bath
|
1006 ft²
|
$130,000
2 Bed
2 Bath
1006 ft²
|
$130,000
01/20/2014
|
Jesse Laner
C3 Real Estate Solutions, LLC
|
Building Info
About Windsor
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Judy Bogaard, Group Harmony
Last Updated: 3 years ago
Data Source: IRES MLS, MLS# 740401
Information source: Information and Real Estate Services, LLC. Provided for limited non-commercial use only under IRES Rules © Copyright IRES.Listing information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information deemed reliable but not guaranteed by the MLS. Compensation information displayed on listing details is only applicable to other participants and subscribers of the source MLS.
Last Updated: 3 years ago
Data Source: IRES MLS, MLS# 740401
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017