$286,963*
●
Condo -
Off Market
31270 John Wallace Rd #104
Evergreen, CO 80439
1 Bed
1 Bath
$186,000 - $226,000
Reference Base Price*
39.30%
Since May 1, 2019
CO-Denver
Primary Model
About This Property
Enjoy superb access to this desirable, ground-floor condo that's
walking distance from Elk Meadow! This 1 bed/1 bath condo is the
first door inside the security doors, so it's mere steps from your
parking space to being comfortably seated inside your condo! This
unit features a nice walk-out to the patio, which has enough room
for your BBQ as well as some patio furniture, and has mountain
views to boot. The building has great amenities - a large workout
room and a large community room/library too. Great North Evergreen
location with easy trail access to 1140-acre Elk Meadow Open Space
Park and super convenient access to shopping, restaurants and
services.
Unit Size
-
Days on Market
-
Land Size
-
Price per sqft
-
Property Type
Condo
Property Taxes
$73
HOA Dues
$32
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.
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Apr 19, 2019 | No longer available | - | |
| No longer available | |||
| Apr 18, 2019 | Relisted | $206,000 | |
| Relisted | |||
| Feb 28, 2019 | No longer available | - | |
| No longer available | |||
| Dec 18, 2018 | Listed | $206,000 | |
| Listed | |||
Property Highlights
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 |
|---|---|---|---|---|---|---|---|
|
06/16/2026
|
1 Bed
|
1 Bath
|
560 ft²
|
$244,900
1 Bed
1 Bath
560 ft²
|
-
-
|
Tupper's Team
Madison & Company Properties
| |
|
02/03/2026
|
2 Bed
|
1 Bath
|
770 ft²
|
$327,500
2 Bed
1 Bath
770 ft²
|
-
-
|
Rex Manz
Live The Rockies! Real Estate
| |
|
05/13/2026
|
1 Bed
|
1 Bath
|
660 ft²
|
$265,000
1 Bed
1 Bath
660 ft²
|
$265,000
07/09/2026
|
Marquez Griffin
Juggle Realty LLC
| |
|
05/08/2026
|
1 Bed
|
-
|
660 ft²
|
$275,000
1 Bed
-
660 ft²
|
-
-
|
Allison Damico
Coldwell Banker Realty 54
| |
|
07/08/2025
|
2 Bed
|
1 Bath
|
780 ft²
|
$278,000
2 Bed
1 Bath
780 ft²
|
$266,000
-4.32%
08/07/2025
|
Sarah Scott
Invalesco Real Estate
| |
|
07/07/2025
|
2 Bed
|
1 Bath
|
770 ft²
|
$265,000
2 Bed
1 Bath
770 ft²
|
$265,000
08/05/2025
|
Rachel Mulvihill
Keller Williams Foothills Realty
| |
|
05/21/2025
|
2 Bed
|
1 Bath
|
780 ft²
|
$350,000
2 Bed
1 Bath
780 ft²
|
-
-
|
Tupper's Team
Madison & Company Properties
| |
|
09/27/2024
|
2 Bed
|
1 Bath
|
770 ft²
|
$320,000
2 Bed
1 Bath
770 ft²
|
$290,000
-9.38%
01/13/2025
|
Shad Phillips
Real Broker, LLC DBA Real
| |
|
08/09/2024
|
2 Bed
|
-
|
770 ft²
|
$312,000
2 Bed
-
770 ft²
|
-
-
|
Claire Keating-Moore
Mountain Comm Rlty & Development
| |
|
06/20/2024
|
2 Bed
|
1 Bath
|
770 ft²
|
$320,000
2 Bed
1 Bath
770 ft²
|
$320,000
07/15/2024
|
Shad Phillips
Real Broker, LLC DBA Real
| |
|
03/22/2024
|
2 Bed
|
1 Bath
|
780 ft²
|
$320,000
2 Bed
1 Bath
780 ft²
|
$315,000
-1.56%
09/25/2024
|
Karen Hutcherson
Madison & Company Properties
| |
|
03/07/2024
|
2 Bed
|
1 Bath
|
780 ft²
|
$280,000
2 Bed
1 Bath
780 ft²
|
$260,000
-7.14%
06/28/2024
|
Jason Lewis
Sherpa Real Estate
| |
|
07/25/2023
|
2 Bed
|
1 Bath
|
780 ft²
|
$325,000
2 Bed
1 Bath
780 ft²
|
$310,000
-4.62%
08/30/2023
|
Yvette Putt
LIV Sotheby's International Realty
| |
|
01/30/2023
|
2 Bed
|
1 Bath
|
780 ft²
|
$278,000
2 Bed
1 Bath
780 ft²
|
$265,000
-4.68%
03/14/2023
|
Kevin O'Malley
RE/MAX Alliance
| |
|
07/24/2021
|
2 Bed
|
1 Bath
|
770 ft²
|
$275,000
2 Bed
1 Bath
770 ft²
|
$270,000
-1.82%
10/04/2021
|
Leanne Dalton
RE/MAX Alliance
| |
|
11/02/2021
|
2 Bed
|
1 Bath
|
770 ft²
|
$278,500
2 Bed
1 Bath
770 ft²
|
$278,500
11/03/2021
|
Michael Magliocchetti
Key To The Rockies
| |
|
06/17/2021
|
2 Bed
|
1 Bath
|
770 ft²
|
$274,500
2 Bed
1 Bath
770 ft²
|
$274,500
08/31/2021
|
Wayne Shephard
SHEPHARD REALTY INC
| |
|
04/01/2021
|
2 Bed
|
1 Bath
|
780 ft²
|
$260,000
2 Bed
1 Bath
780 ft²
|
$264,800
+1.85%
04/26/2021
|
Tetyana Brown
Equity Colorado Real Estate
| |
|
03/07/2021
|
2 Bed
|
1 Bath
|
770 ft²
|
$264,800
2 Bed
1 Bath
770 ft²
|
$264,800
04/22/2021
|
Wayne Shephard
Shepard Realty Inc
| |
|
08/26/2019
| |
1 Bed
|
1 Bath
|
660 ft²
|
$207,000
1 Bed
1 Bath
660 ft²
|
-
-
|
-
|
|
12/18/2018
|
1 Bed
|
1 Bath
|
-
|
$206,000
1 Bed
1 Bath
|
-
-
|
Karen Heydman
Keller Williams - Conifer
| |
|
09/02/2017
| |
2 Bed
|
1 Bath
|
780 ft²
|
-
2 Bed
1 Bath
780 ft²
|
-
-
|
-
|
Building Info
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017