For Sale
For Rent
Blog
Property Records
Schools
SEARCH
Property Records
For Sale
For Rent
MORE
Blog
Schools
See Home Value
Windsor 80550
1118 Walnut St
$430,000
● House - Off Market

1118 Walnut St

Windsor, CO 80550
bedrooms
3 Beds
bathrooms
1 Bath
square feet
1,286 Ft²
$2,275
Est. Monthly
6.94%
Cap Rate

About This Property

Welcome to this beautiful home that has so much done for you so that you can just move in and enjoy. The kitchen package of SS refrigerator, range/oven, dishwasher, and microwave were all new as of 2024. There is a newer AC and Furnace as of 2024. Exterior and interior is recently painted as well in 2024. New clothes washer & dryer in 2024. Front windows replaced in 2022 & fresh light fixtures in 2023. Just a delightful home! The back yard is huge and inviting. Fully fenced with 6'wood fence and awesome shed that is on a concrete pad. Home will have a new roof before closing.
Unit Size
1,286 Ft²
Days on Market
-
Land Size
0.18 acres
Price per sqft
$334
Property Type
House
Property Taxes
$163
HOA Dues
-
Year Built
1977

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: 2 years ago (IRES MLS #1040686)

Price History

Date / Event Date Event Price
Oct 1, 2025 Sold
Premium
Sold
Aug 4, 2025 Listed by Group Harmony $430,000
Listed by Group Harmony
Apr 8, 2003 Sold
Premium
Sold
Jan 27, 2003 Listed by Group Harmony $155,000
Listed by Group Harmony

Property Highlights

Garage
Air Conditioning

Building Info

Overview

    General

  • Year Built: 1977
  • Effective Year Built: 1977
  • Building Count: 1
  • Total Rooms: 6
  • Bedroom Count: 3
  • Bathroom Count: 2
  • Full Bathrooms: 2
  • Partial Bathrooms: 2
  • Bathroom Plumbing Fixtures: 9
  • Building Condition: 6
  • Building Quality: 0
  • Construction Type: 17
  • Building Style: 41
  • Exterior Walls Type: 17
  • Interior Walls Type: 3
  • Roof Shape Type: 0
  • Roof Cover Type: 3
  • Floor Count: 100
  • Living Units: 1
  • Floor Cover: 0
  • Basement Type: 0
  • Basement Area: 0
  • Garage Type: 1
  • Garage Square Area: 288
  • Parking Space Count: 1
  • Patio Type: 0
  • Porch Type: 36
  • Pool Type: 0

    Dimensions

  • Lot Size Square Feet: 7,700
  • Total Building Area: 1,529
  • Gross Building Area: 1,529
  • Building Area: 1,241
  • Building Area Measurement: L

    Heating and Cooling

  • Air Conditioning: 1
  • Heating: 3
  • Heated Square Feet: 1,241
  • Heating Fuel Type: 0

    Utilities

  • Sewer System: 0
  • Water Service: 0

Building

  • Building Type: 0
  • Property Class: R
  • Subdivision: WINDSOR WEST
  • Land Acres: 0000000177
  • Standard Land Use Code: 1001
  • County Land Use Code: 1212
  • Legal Description 1: WIN WW1-21 L21 BLK1 WINDSOR WEST

Neighborhood

  • School District Name: Windsor School District RE-4
  • Census Tract: 002206

Geography

  • Assessors Map Reference: MAP 1264
  • Account Number: R1448086
  • Parcel: R1448086
  • Block: 1
  • Lot: 21
  • Meridian: SEC 20 TWN 6N RNG 67W
  • Latitude: 40.4752
  • Longitude: -104.916

    Address

  • Full Address: 1118 Walnut St
  • Address - House Number: 1118
  • Address - Street Name: Walnut
  • Address - Suffix Type: St
  • State: CO
  • City Name: Windsor
  • Carrier Code: R007
  • 4-Digit Zip Code: 4812
  • Zip Code: 80550

Valuation

    Tax

  • Total Area: 1,241
  • Tax Year: 2023
  • Tax Amount: $179,252
  • Initial Tax Delinquent Year: 2021
  • Tax Rate Code Area: 0420

    Appraisal Valuation

  • Standard Deviation: 0.1313
  • Valuation Date: Apr 03, 2024
  • Confidence Score: 85
  • Final Value: 416,781
  • High Value: 471,510
  • Low Value: 362,053

    Market Valuation

  • Market Total Value: $360,537
  • Market Land Value: $66,000
  • Market Improvement Value: $294,537

    Assessments Valuation

  • Assessed Year: 2023
  • Assessed Total Value: $24,150
  • Assessed Land Value: $4,420
  • Assessed Improvements Value: $19,730

    Sales

  • Current Sale Contract Date: Sep 22, 2005
  • Current Sale Recording Date: Sep 30, 2005
  • Current Sale Document Type: 40
  • Current Sale Input Document Number: 3327813
  • Previous Sale Recording Date: Apr 08, 2003
  • Previous Sale Contract Date: Mar 07, 2003
  • Previous Sale Amount: $155,000
  • Previous Sale Document Type: 71
Data used for valuation calculations is provided by RealtyHop, and other third party sources
Request mortgage information redaction

Comparables

Unit
Status
Type
Beds
Baths
ft²
Price/ft²
Asking Price
Listed On
Closing Price
Sold On
HOA + Taxes

About Windsor

Stats & Trends

Median Asking:

$598,000

Sale Price/ft²

$249

Below Asking

0.02%

Average Days on Market

62

Average Home Size

2672 ft²

Average Home Age

11.4 years

Currently For Sale

533 Listings
Based on RH Advisors, Inc. calculations of home data from MLS and/or public records.

Similar Homes for Sale

Currently no similar homes around

Nearby Rentals

Rentals Near You

Click here to view more rentals in the neighborhood.
IRES

Listed by: Tami Kay Spaulding, Group Harmony
Last Updated: 2 years ago
Data Source: IRES MLS, MLS# 1040686
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.

Frequently Asked Questions

When was property at 1118 Walnut Street built and last sold?
The property at 1118 Walnut Street was built in 1977 and last sold on Sep 22, 2005 for $0.
How much is this home worth?
The estimated value of the home located at 1118 Walnut Street is $408,791.
What are some comparable homes to 1118 Walnut Street?
There are currently no comparable homes to 1118 Walnut Street.
Recent Neighborhood News
Lake House Prices Near NYC in 2026: What Waterfront Actually Costs (Labor Day Buyer's Guide)
9 New York City Seafood and Raw Bars
Why Some NYC Tenement Apartments Had Bathtubs in the Kitchen
The Current Status of iBuying in 2026: What To Know
Popular Searches
Weld Homes for Sale
Weld Houses for Sale
Weld Condos for Sale
Weld Townhouses for Sale
Weld Multifamily for Sale
Weld Land for Sale
Weld Commercial for Sale
Weld Homes with Basements
Nearby Cities
Denver Homes for Sale
Fort Collins Homes for Sale
Aurora Homes for Sale
Boulder Homes for Sale
Greeley Homes for Sale
Loveland Homes for Sale
Longmont Homes for Sale
Windsor Homes for Sale
Nearby Property Records
Weld County, CO Property Records
Morgan County, CO Property Records
Adams County, CO Property Records
Broomfield County, CO Property Records
Larimer County, CO Property Records
Arapahoe County, CO Property Records
Denver County, CO Property Records
Laramie County, WY Property Records
Neighborhoods
Glenwood Grove - North Iris Real Estate
Stapleton Real Estate
The Meadows Real Estate
Baseline Sub Real Estate
Park Hill Real Estate
Whittier Real Estate
Hampden Real Estate
West Colfax Real Estate
Nearby Counties
Larimer Homes for Sale
Boulder Homes for Sale
Denver Homes for Sale
Arapahoe Homes for Sale
Jefferson Homes for Sale
Adams Homes for Sale
Douglas Homes for Sale
Laramie Homes for Sale
Top Real Estate Agents
Top Agents in Weld
Top Agents in Larimer
Top Agents in Boulder
Top Agents in Denver
Top Agents in Denver
Top Agents in Arapahoe
Top Agents in Jefferson
Top Agents in Adams