$275,000
●
House -
Off Market
124 Beacon Way #E3
Windsor, CO 80550
2 Beds
1 Bath
1,039 Ft²
$1,867
Est. Monthly
$330
HOA / Fees
4.37%
Cap Rate
About This Property
Welcome to this beautiful second story, ranch, condo. Home has been
beautifully cared for. Two bedrooms, two bathrooms, dining room and
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 one car garage, Building
2, # D, very close to the unit. Seller is offering a one-year home
warranty plan. Lots of walking 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
$330
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: 6 months ago (IRES MLS #IRE1052336)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| May 21, 2026 | Sold | ||
| Sold | |||
| Apr 3, 2026 | In contract | - | |
| In contract | |||
| Feb 24, 2026 | Listed | $285,000 | |
| Listed | |||
Property Highlights
Garage
Air Conditioning
Fireplace
Parking Details
Has Garage
Parking Features: Garage Door Opener, Detached
Garage Spaces: 1
Interior Details
Full Bathrooms: 1
Interior Features: Cathedral Ceiling(s), Walk-In Closet(s), Separate Dining Room, Washer/Dryer Hookup
Appliances: Electric Range, Dishwasher, Refrigerator, Washer, Dryer, Microwave, Disposal, Fire Alarm
Fireplace Features: Gas
Basement: None
Exterior Details
Has Property Attached
Square Footage: 1039
Square Footage Source: $0
Year Built: 2003
Levels: One
Window Features: Window Coverings
Construction Materials: Frame, Stone
Lot Features: Paved, House Faces North, Sidewalks, Street Light, Alley
Water Source: City
Financial Details
Tax Annual Amount: $1,642
Utilities Details
Cooling Type: Central Air
Heating Type: Forced Air, Hot Water, Heat Pump
Sewer : Public Sewer
Location Details
HOA/Condo/Coop Fee Includes: Trash, Snow Removal, Utilities, Cable TV
HOA Fee: $330
HOA 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
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
02/24/2026
|
2 Bed
|
1 Bath
|
1039 ft²
|
$285,000
2 Bed
1 Bath
1039 ft²
|
$275,000
-3.51%
05/21/2026
|
Tami Spaulding
The Group Inc - Horsetooth
| |
|
12/09/2024
|
2 Bed
|
1 Bath
|
1039 ft²
|
$285,000
2 Bed
1 Bath
1039 ft²
|
-
-
|
Tami Spaulding
The Group Inc - Horsetooth
| |
|
08/22/2023
|
2 Bed
|
2 Bath
|
1006 ft²
|
$335,000
2 Bed
2 Bath
1006 ft²
|
$330,000
-1.49%
10/05/2023
|
Christian Anderson
HomeSmart Realty Partners Lvld
| |
|
02/17/2022
|
2 Bed
|
2 Bath
|
1006 ft²
|
$295,000
2 Bed
2 Bath
1006 ft²
|
$315,000
+6.78%
03/14/2022
|
JoAnn Kison
HomeSmart Realty Partners FTC
| |
|
09/02/2017
| |
2 Bed
|
2 Bath
|
1006 ft²
|
-
2 Bed
2 Bath
1006 ft²
|
-
-
|
-
|
|
08/22/2017
|
2 Bed
|
2 Bath
|
1006 ft²
|
$206,000
2 Bed
2 Bath
1006 ft²
|
$206,000
09/11/2017
|
Keri Joy Olson
Realty One Group Elevations
| |
|
06/09/2016
| |
2 Bed
|
2 Bath
|
1006 ft²
|
$185,000
2 Bed
2 Bath
1006 ft²
|
$192,000
+3.78%
06/28/2016
|
Dave Trujillo
Group Centerra
|
|
05/09/2016
|
2 Bed
|
2 Bath
|
1006 ft²
|
$179,900
2 Bed
2 Bath
1006 ft²
|
$184,000
+2.28%
05/26/2016
|
Jo Jewell
8z Real Estate
| |
|
01/15/2016
|
2 Bed
|
2 Bath
|
1006 ft²
|
$179,900
2 Bed
2 Bath
1006 ft²
|
$179,850
-0.03%
02/29/2016
|
Paula Harder
Coldwell Banker Plains-Windsor
|
Building Info
About Windsor
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Tami Kay Spaulding,
Last Updated: 6 months ago
Data Source: IRES MLS, MLS# IRE1052336
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: 6 months ago
Data Source: IRES MLS, MLS# IRE1052336
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017