$315,000
●
House -
Off Market
138 Beacon Way #1B
Windsor, CO 80550
2 Beds
1 Bath
1,038 Ft²
$2,058
Est. Monthly
$372
HOA / Fees
3.69%
Cap Rate
About This Property
Main floor living made easy with this ground level unit! A
functional turnkey home that has been updated with new kitchen
appliances, new carpet and a new hot water heater. Washer and Dryer
are also included. Enjoy the thoughtful step-free design that has
an open floor plan, fireplace and quiet patio area with extra
storage. Conveniently located in the beautiful Water Valley
neighborhood with easy access to neighborhood trails including the
Poudre Trail. HOA Fee includes water, trash, basic cable, snow
removal, lawn care, and hazard insurance. Come take a look at this
delightful main floor condo.
Unit Size
1,038 Ft²
Days on Market
-
Land Size
-
Price per sqft
$303
Property Type
House
Property Taxes
$139
HOA Dues
$372
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: 9 months ago (IRES MLS #IRE1024708)
Price History
Property Highlights
Garage
Air Conditioning
Fireplace
Parking Details
Has Garage
Parking Features: Detached
Garage Spaces: 1
Interior Details
Full Bathrooms: 1
Interior Features: Open Floorplan, Walk-In Closet(s), Washer/Dryer Hookup
Appliances: Electric Range, Dishwasher, Refrigerator, Washer, Dryer, Microwave, Disposal, Fire Alarm
Fireplace Features: One
Basement: None
Exterior Details
Has Property Attached
Square Footage: 1038
Square Footage Source: $0
Architectural Style: Contemporary
Year Built: 2004
Levels: One
Window Features: Window Coverings
Construction Materials: Frame, Stone
Patio and Porch Features: Patio
Lot Features: Level, Paved, Gutters, Sidewalks, Street Light
Lot Size Area: 1
Water Source: City
Financial Details
Tax Annual Amount: $1,668
Utilities Details
Cooling Type: Central Air
Heating Type: Forced Air
Sewer : Public Sewer
Location Details
HOA/Condo/Coop Fee Includes: Trash, Snow Removal, Maintenance Grounds, Cable TV, Water, Sewer, Exterior Maintenance
HOA Fee: $360
HOA Fee Frequency: Monthly
Condo/Coop Fee: $140
Condo/Coop Fee Frequency: Annually
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 |
|---|---|---|---|---|---|---|---|
|
01/16/2025
|
2 Bed
|
1 Bath
|
1038 ft²
|
$315,000
2 Bed
1 Bath
1038 ft²
|
$315,000
03/14/2025
|
Torrey McCoy
RE/MAX Alliance
| |
|
01/16/2025
|
2 Bed
|
1 Bath
|
1038 ft²
|
$315,000
2 Bed
1 Bath
1038 ft²
|
$315,000
03/14/2025
|
Torrey McCoy
RE/MAX Alliance
| |
|
01/16/2025
|
2 Bed
|
2 Bath
|
1038 ft²
|
$325,000
2 Bed
2 Bath
1038 ft²
|
$315,000
-3.08%
03/14/2025
|
Torrey McCoy
RE/MAX Alliance
| |
|
05/31/2023
| |
2 Bed
|
2 Bath
|
1038 ft²
|
$325,000
2 Bed
2 Bath
1038 ft²
|
$317,500
-2.31%
07/31/2023
|
James Hicks
RE/MAX Advanced Inc.
|
|
10/11/2020
|
2 Bed
|
2 Bath
|
1038 ft²
|
$240,000
2 Bed
2 Bath
1038 ft²
|
$240,000
11/25/2020
|
Danielle Spitz Barela
| |
|
07/29/2017
| |
2 Bed
|
2 Bath
|
1038 ft²
|
-
2 Bed
2 Bath
1038 ft²
|
-
-
|
-
|
|
04/28/2017
|
2 Bed
|
2 Bath
|
1038 ft²
|
$219,500
2 Bed
2 Bath
1038 ft²
|
$211,000
-3.87%
07/12/2017
|
Sarah Smith
Resident Realty
| |
|
03/23/2017
|
2 Bed
|
2 Bath
|
1038 ft²
|
$221,500
2 Bed
2 Bath
1038 ft²
|
$214,000
-3.39%
04/27/2017
|
Gale Schick
RE/MAX Alliance-Greeley
| |
|
04/20/2016
|
2 Bed
|
2 Bath
|
1038 ft²
|
$175,000
2 Bed
2 Bath
1038 ft²
|
$187,500
+7.14%
05/12/2016
|
Jesse Laner
C3 Real Estate Solutions, LLC
| |
|
09/09/2015
|
2 Bed
|
2 Bath
|
1038 ft²
|
$180,000
2 Bed
2 Bath
1038 ft²
|
$173,000
-3.89%
10/20/2015
|
Dave Trujillo
Group Centerra
|
Building Info
About Windsor
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Torrey McCoy,
Last Updated: 9 months ago
Data Source: IRES MLS, MLS# IRE1024708
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: 9 months ago
Data Source: IRES MLS, MLS# IRE1024708
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017