$268,000
●
Condo -
Off Market
4800 Osage Dr #21
Boulder, CO 80303
2 Beds
2 Baths,
1
Half Bath
918 Ft²
$554,272
RealtyHop Estimate
106.05%
Since Apr 1, 2014
CO-Denver
Primary Model
About This Property
Fully remodeled first floor in this light and bright townhome style
property. HOA insurance covered all flood mitigation.
Flatirons views from the kitchen and main bedroom with trees
out front and back. All new bamboo flooring, maple cabinets,
stainless appliances and oversized washer and dryer. Newer hot
water heater and air conditioning! Furnace from 2005. Storage unit
on site. Quiet location close to bike paths, east Boulder rec.
center, downtown and trails. RTD nearby,(30 mins to Denver)
Unit Size
918 Ft²
Days on Market
-
Land Size
-
Price per sqft
$293
Property Type
Condo
Property Taxes
$139
HOA Dues
$312
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: 3 years ago (IRES MLS #726591)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Mar 7, 2014 | Sold | ||
| Sold | |||
| Jan 29, 2014 | Listed by Compass - Boulder | $269,000 | |
| Listed by Compass - Boulder | |||
Property Highlights
Garage
Air Conditioning
Parking Details
Has Garage
Garage Spaces: 1
Interior Details
Bedrooms: 2
Half Bathrooms: 1
Full Bathrooms: 1
Interior Features: Eat-in Kitchen, Separate Dining Room, Open Floorplan
Appliances: Electric Range/Oven, Dishwasher, Refrigerator, Washer, Dryer, Microwave
Flooring Type: Wood Floors
Window Features: Window Coverings
Laundry Features: Washer/Dryer Hookups, Main Level
Basement: None
Exterior Details
Has Property Attached
Square Footage: 918
Square Footage Source: Assessor
Property Condition: Not New, Previously Owned
Year Built: 1963
Above Grade Finished Area: 918Square Feet
Builder Model: Remodeled in 2005
Building Area Total: 918
Levels: Two
Building Area Units: Square Feet
Construction Materials: Wood/Frame, Brick/Brick Veneer
Patio and Porch Features: Deck
Roof: Composition
Lot Features: Level
Lot Size Area: 26
Lot Size Units: Square Feet
Lot Size Square Feet: 26
Financial Details
Tax Annual Amount: $1,664
HOA/Condo/Coop Fee Includes: Common Amenities, Trash, Snow Removal, Maintenance Grounds, Security, Management, Utilities, Maintenance Structure, Water/Sewer, Hazard Insurance
Association Name: Hammersmith
HOA Fee: $312
HOA Fee Frequency: Monthly
Association Phone: 303-980-0700
Utilities Details
Cooling Type: Central Air
Heating Type: Forced Air
Utilities for Property: Natural Gas Available, Electricity Available, Cable Available
Sewer : City Sewer
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 |
|---|---|---|---|---|---|---|---|
|
06/05/2026
|
2 Bed
|
1 Bath
|
918 ft²
|
$505,000
2 Bed
1 Bath
918 ft²
|
-
-
|
Karen Straus
8z Real Estate
| |
|
02/12/2026
|
2 Bed
|
1 Bath
|
918 ft²
|
$490,000
2 Bed
1 Bath
918 ft²
|
$490,000
03/27/2026
|
Lauren Cotlar
8z Real Estate
| |
|
08/20/2025
|
2 Bed
|
1 Bath
|
918 ft²
|
$499,900
2 Bed
1 Bath
918 ft²
|
$499,900
10/07/2025
|
Ashley Kaneta
Ashley Kaneta
| |
|
04/22/2025
|
2 Bed
|
1 Bath
|
918 ft²
|
$527,000
2 Bed
1 Bath
918 ft²
|
-
-
|
The Northrop Group
Compass-Denver
| |
|
06/04/2025
|
2 Bed
|
1 Bath
|
918 ft²
|
$499,000
2 Bed
1 Bath
918 ft²
|
$506,000
+1.40%
07/08/2025
|
Osman Parvez
House Einstein
| |
|
12/16/2024
|
2 Bed
|
2 Bath
|
918 ft²
|
$495,000
2 Bed
2 Bath
918 ft²
|
$485,000
-2.02%
01/24/2025
|
Tegan Ryan
Indian Peaks Real Estate
| |
|
06/11/2024
|
2 Bed
|
1 Bath
|
918 ft²
|
$525,000
2 Bed
1 Bath
918 ft²
|
$515,000
-1.90%
07/22/2024
|
Lauren-Claire Poitevent
LIV Sotheby's International Realty
| |
|
10/19/2023
|
2 Bed
|
2 Bath
|
918 ft²
|
$509,000
2 Bed
2 Bath
918 ft²
|
$495,000
-2.75%
01/02/2024
|
The Bernardi Group
Coldwell Banker Realty-Boulder
| |
|
06/08/2023
|
2 Bed
|
2 Bath
|
918 ft²
|
$499,500
2 Bed
2 Bath
918 ft²
|
$499,500
07/21/2023
|
Megan Blythe
Good Neighbor LLC
| |
|
06/22/2022
|
2 Bed
|
2 Bath
|
918 ft²
|
$499,000
2 Bed
2 Bath
918 ft²
|
$500,000
+0.20%
08/19/2022
|
Sara Oclassen
8z Real Estate
| |
|
06/16/2022
|
2 Bed
|
2 Bath
|
918 ft²
|
$486,000
2 Bed
2 Bath
918 ft²
|
$505,000
+3.91%
07/14/2022
|
Fred Dodds
WK Real Estate
| |
|
10/26/2021
|
2 Bed
|
2 Bath
|
918 ft²
|
$495,000
2 Bed
2 Bath
918 ft²
|
$500,000
+1.01%
12/03/2021
|
Amy Drost
Housing Helpers of Colorado, LLC
| |
|
10/26/2021
|
2 Bed
|
1 Bath
|
918 ft²
|
$495,000
2 Bed
1 Bath
918 ft²
|
$500,000
+1.01%
12/07/2021
|
Amy Drost
Housing Helpers of Colorado LLC
| |
|
09/10/2021
|
2 Bed
|
2 Bath
|
918 ft²
|
$489,000
2 Bed
2 Bath
918 ft²
|
$485,000
-0.82%
10/19/2021
|
John Farley
Compass - Boulder
| |
|
06/09/2021
|
2 Bed
|
2 Bath
|
918 ft²
|
$480,000
2 Bed
2 Bath
918 ft²
|
$475,000
-1.04%
08/17/2021
|
Allison Benham
K&A Properties
| |
|
04/06/2021
| |
2 Bed
|
2 Bath
|
918 ft²
|
$500,000
2 Bed
2 Bath
918 ft²
|
$522,500
+4.50%
05/07/2021
|
Andy Burgess
Compass - Boulder
|
|
03/19/2021
|
2 Bed
|
2 Bath
|
918 ft²
|
$480,000
2 Bed
2 Bath
918 ft²
|
$500,000
+4.17%
05/03/2021
|
Jacob Freedle
Freedle and Associates LLC
| |
|
02/24/2021
|
2 Bed
|
2 Bath
|
918 ft²
|
$459,900
2 Bed
2 Bath
918 ft²
|
$495,000
+7.63%
04/02/2021
|
Andy Hawk
Folsom & Co. Real Estate
| |
|
06/25/2020
|
2 Bed
|
2 Bath
|
918 ft²
|
$439,000
2 Bed
2 Bath
918 ft²
|
$440,000
+0.23%
07/23/2020
|
Kim Rachwalski
Keller Williams-DTC
| |
|
04/04/2019
|
2 Bed
|
2 Bath
|
918 ft²
|
$460,000
2 Bed
2 Bath
918 ft²
|
-
-
|
-
| |
|
05/11/2017
|
2 Bed
|
2 Bath
|
918 ft²
|
$405,000
2 Bed
2 Bath
918 ft²
|
$414,000
+2.22%
06/09/2017
|
Eric Wright
WK Real Estate
| |
|
04/27/2017
|
2 Bed
|
2 Bath
|
918 ft²
|
$399,900
2 Bed
2 Bath
918 ft²
|
$402,000
+0.53%
06/16/2017
|
David Janis
Coldwell Banker Realty-Boulder
| |
|
04/13/2017
|
2 Bed
|
2 Bath
|
918 ft²
|
$409,000
2 Bed
2 Bath
918 ft²
|
$409,000
05/31/2017
|
Kyle Brunger
Fresh Urban Real Estate
| |
|
02/16/2017
|
2 Bed
|
2 Bath
|
918 ft²
|
$385,000
2 Bed
2 Bath
918 ft²
|
$401,000
+4.16%
04/07/2017
|
David Janis
Coldwell Banker Realty-Boulder
| |
|
06/05/2016
|
2 Bed
|
2 Bath
|
918 ft²
|
$395,000
2 Bed
2 Bath
918 ft²
|
$422,000
+6.84%
07/21/2016
|
Erik Boye
8z Real Estate
| |
|
08/08/2015
|
2 Bed
|
2 Bath
|
918 ft²
|
$315,000
2 Bed
2 Bath
918 ft²
|
$325,000
+3.17%
09/18/2015
|
Dallice Tylee
Silver Fern Homes
| |
|
02/19/2015
|
2 Bed
|
2 Bath
|
918 ft²
|
$309,000
2 Bed
2 Bath
918 ft²
|
$312,500
+1.13%
03/27/2015
|
Kim Dunning
Coldwell Banker Realty-Boulder
| |
|
01/08/2015
|
2 Bed
|
2 Bath
|
918 ft²
|
$315,000
2 Bed
2 Bath
918 ft²
|
$315,000
02/27/2015
|
Sian Murphy
WK Real Estate
| |
|
10/24/2014
|
2 Bed
|
2 Bath
|
918 ft²
|
$289,000
2 Bed
2 Bath
918 ft²
|
$284,500
-1.56%
12/08/2014
|
Courtney Trice
Live West Realty
| |
|
05/27/2014
|
2 Bed
|
2 Bath
|
970 ft²
|
$298,900
2 Bed
2 Bath
970 ft²
|
$296,000
-0.97%
07/09/2014
|
Liz Mandel
Liz Mandel
| |
|
01/29/2014
|
2 Bed
|
2 Bath
|
918 ft²
|
$269,000
2 Bed
2 Bath
918 ft²
|
$268,000
-0.37%
03/07/2014
|
Christopher Sweeney
Compass - Boulder
| |
|
07/24/2013
|
2 Bed
|
2 Bath
|
918 ft²
|
$269,900
2 Bed
2 Bath
918 ft²
|
$268,400
-0.56%
01/31/2014
|
Jason Sater
Realty One Group Five Star
| |
|
05/14/2013
|
2 Bed
|
2 Bath
|
918 ft²
|
$276,900
2 Bed
2 Bath
918 ft²
|
$275,000
-0.69%
07/01/2013
|
Aaron Grant
Grant Real Estate LLC
| |
|
01/31/2013
|
2 Bed
|
2 Bath
|
970 ft²
|
$274,900
2 Bed
2 Bath
970 ft²
|
$265,000
-3.60%
03/19/2013
|
Christopher Botsy Phillips
Compass - Boulder
| |
|
03/23/2012
|
2 Bed
|
2 Bath
|
970 ft²
|
$259,900
2 Bed
2 Bath
970 ft²
|
$259,900
05/25/2012
|
Summer Youngs
Property Colorado Inc
| |
|
02/27/2012
|
2 Bed
|
2 Bath
|
918 ft²
|
$235,000
2 Bed
2 Bath
918 ft²
|
$235,000
04/06/2012
|
Katie Atkins
RE/MAX of Boulder, Inc
| |
|
12/23/2011
|
2 Bed
|
2 Bath
|
918 ft²
|
$254,900
2 Bed
2 Bath
918 ft²
|
$245,000
-3.88%
03/08/2012
|
Rex Manz
Live The Rockies! Real Estate
|
Building Info
About East Boulder
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Christopher Sweeney, Compass - Boulder
Last Updated: 3 years ago
Data Source: IRES MLS, MLS# 726591
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: 3 years ago
Data Source: IRES MLS, MLS# 726591
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017