$285,000
↓ $15K (5%)
●
House -
For Sale
124 Beacon Way
Windsor, CO 80550
2 Beds
1 Bath
1,039 Ft²
$1,913
Est. Monthly
$377
HOA / Fees
3.92%
Cap Rate
About This Property
Welcome to this beautiful second story, ranch, condo. Home has been
beautifully cared for. New interior paint as of June 2025. Two
bedrooms, two bathrooms, dining room, & living room with vaulted
ceilings and gas fireplace. Kitchen offers lots of cabinets. Large
primary with walk-in closet and full bath. Patio area with storage
closet. Detached 1-car garage, Building 2, #D, very close to the
unit. Seller is offering a 1-year home warranty plan. Lots of
trails/ sidewalks, close to town, great location.
Unit Size
1,039 Ft²
Days on Market
-
Land Size
-
Price per sqft
$274
Property Type
House
Property Taxes
$137
HOA Dues
$377
Year Built
-
Listed By
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: 11 months ago (IRES MLS #1023233)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Oct 26, 2025 | Price Decreased |
$285,000
↓ $15K
(5%) | |
| Price Decreased | |||
| Jun 28, 2025 | Price Decreased |
$300,000
↓ $10K
(3.2%) | |
| Price Decreased | |||
| Dec 9, 2024 | Listed by Group Harmony | $310,000 | |
| Listed by Group Harmony | |||
| Sep 2, 2017 | Listed | $206,000 | |
| Listed | |||
| | |||
|
Amazing 2nd story condo located in desirable Water Valley. This bright & open 2 bedroom, 2 bath, condo features a gas fireplace, central air, maple wood laminate flooring, vaulted ceilings, updated lighting, private deck, & detached garage. Close to golf course, lakes, & trails. HOA includes water, trash, basic cable, exterior maintenance & snow removal. Be a part of one of Northern Colorado's Premier Resort Communities. Detached Garage, Unit #2H. The manager has listed the unit size as 1006 square feet.
| |||
| Aug 10, 2016 | Sold | ||
| Sold | |||
Show More
Property Highlights
Garage
Air Conditioning
Fireplace
Parking Details
Has Garage
Parking Features: Garage Door Opener, Alley Access
Garage Spaces: 1
Interior Details
Full Bathrooms: 1
Interior Features: Walk-In Closet(s), Separate Dining Room, Cathedral/Vaulted Ceilings
Appliances: Dishwasher, Refrigerator, Washer, Dryer, Microwave, Disposal, Electric Range/Oven
Laundry Features: Washer Hookup, Main Level
Has Fireplace
Fireplace Features: Gas
Basement: None
Exterior Details
Has Property Attached
Square Footage: 1039
Square Footage Source: $0
Property Condition: Not New, Previously Owned
Architectural Style: Ranch
Year Built: 2003
Building Area Total: 1039
Levels: One
Window Features: Window Coverings, Double Pane Windows
Construction Materials: Stone, Wood/Frame
Lot Features: Sidewalks
Lot Size Units: Square Feet
Water Source: City Water, Town of Windsor
Financial Details
Tax Annual Amount: $1,642
Utilities Details
Cooling Type: Central Air
Heating Type: Forced Air
Sewer : City Sewer
Location Details
HOA/Condo/Coop Fee Includes: Trash, Snow Removal, Utilities, Cable TV, Water/Sewer
HOA Fee: $140
HOA Fee Frequency: Annually
Condo/Coop Fee: $365
Condo/Coop Fee Frequency: Monthly
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
About Windsor
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Tami Kay Spaulding, Group Harmony
Last Updated: 11 months ago
Data Source: IRES MLS, MLS# 1023233
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: 11 months ago
Data Source: IRES MLS, MLS# 1023233
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017