CashFlowRE
Sign in Sign up
No image
B Composite 70.94
Why this score? — see what drove the B grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • ARV discount +7.5/15.0
  • Appreciation +4.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0

$99,999

26278 Woodard Ave · Moffat, CO 81143
1 bd · 1.0 ba · 832 sqft · SingleFamily public records · 579 Days on market
Built 1994 1.10 ac lot $29/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

Key facts

  • One-car garage
  • 3 acres property
  • Mountain views

Tags

3 ACRES PROPERTYMOUNTAIN VIEWSNEW PARADIGM FLOORINGONE-CAR GARAGESTORAGE CONTAINER INCLUDED

Property features AI

Finance

  • HOA & community: Has association (Lazy KV HOA), self-managed; Annual association fee $350 (includes water)

Exterior

  • Parking: Detached 1-car garage; 1 total parking space
  • Utilities: Well water; Septic tank
  • Home design: Single-family residence; Multi/split levels; Unattached property; Residential fixer condition; Living area 832 (public records)
  • Construction: Frame construction; Composition roof
  • Exterior features: Deck

Interior

  • Kitchen: Includes oven, range, refrigerator
  • Bedrooms: 1 bedroom on the main level
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Pellet stove heating; Cooling: Other
  • Interior features: Oven, Range, Refrigerator; Pellet stove fireplace

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 1-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $480 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $88k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#108 in CO) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, health & safety A+; Watch: schools F, amenities F, employment F.
  • Mountain Valley School District No. RE-1 (rural): math 6% / reading 10% proficiency, ranked #173 of 176 in CO (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 91 active listings in the ZIP; 80 units permitted in Saguache County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.3%/yr); year-one equity from $691 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Saguache County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-1.3% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 579 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 6y ago; this cycle's ask has dropped $51k (34%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $60k; list at $100k implies a 67% gain — meaningful room to come down on a strong offer.
Recommended offer $87,999 (12.0% below list)

Questions for the listing agent

  1. It's been on market 579 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.47%
Cap rate
12.05%
Cash-on-cash
20.57%
DSCR
1.92
GRM
5.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-1.27% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
17.4%
Equity multiple
1.78×
Total profit
$21,819
Equity at exit
$22,829
10-year hold
IRR
23.4%
Equity multiple
3.33×
Total profit
$65,310
Equity at exit
$22,874

Cash invested: $28,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
38 Tenant-Leaning
State Colorado
38 Tenant-Leaning · D+4
County
— inherits STATE
City
— inherits STATE
2023 reforms: 10-day cure, mandated notice, source-of-income protected. Courts backlogged in Denver.

ZIP-level market 81143

Home prices YoY
-0.5%
Active inventory
91
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,468 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$84 /mo · $1,013/yr
Insurance
$42
HOA
$29
Vacancy / Maint / Mgmt
$308
Net cashflow
$480

Break-even live

Break-even rent $860
Max offer price $99,999
Occupancy floor 62%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$25,000
Closing costs
$3,000
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

HOA detail

Monthly dues
$29 · $348/yr
Likely covers
water

Listing history 41 events

  1. 2026-06-18
    days on market $99,999 Active 579 DOM
  2. 2026-06-17
    days on market $99,999 Active 578 DOM
  3. 2026-06-16
    days on market $99,999 Active 577 DOM
  4. 2026-06-15
    days on market $99,999 Active 576 DOM
  5. 2026-06-14
    days on market $99,999 Active 574 DOM
  6. 2026-06-13
    days on market $99,999 Active 573 DOM
  7. 2026-06-10
    days on market $99,999 Active 571 DOM
  8. 2026-06-09
    days on market $99,999 Active 570 DOM
  9. 2026-06-08
    days on market $99,999 Active 569 DOM
  10. 2026-06-07
    days on market $99,999 Active 568 DOM
  11. 2026-06-05
    days on market $99,999 Active 565 DOM
  12. 2026-06-03
    days on market $99,999 Active 564 DOM
  13. 2026-06-02
    days on market $99,999 Active 563 DOM
  14. 2026-06-01
    days on market $99,999 Active 562 DOM
  15. 2026-05-31
    days on market $99,999 Active 561 DOM
  16. 2026-05-31
    days on market $99,999 Active 560 DOM
  17. 2026-05-14
    price $99,999 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  18. 2026-05-14
    price $99,999 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  19. 2026-02-15
    price $110,000 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  20. 2026-02-15
    price $110,000 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  21. 2025-11-23
    price $117,000 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  22. 2025-10-01
    price $117,000 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  23. 2025-09-20
    price $117,500 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  24. 2025-09-20
    price $117,500 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  25. 2025-07-18
    price $120,000 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  26. 2025-07-18
    price $120,000 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  27. 2025-04-11
    price $144,500 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  28. 2025-04-11
    status Active 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  29. 2025-04-11
    price $144,500 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  30. 2025-04-11
    status Active 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  31. 2025-03-04
    status Pending 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  32. 2025-03-04
    status Pending Accepting Backup Offers 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  33. 2024-11-08
    price $120,000 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  34. 2024-11-08
    price $120,000 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  35. 2024-10-22
    price $145,000 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  36. 2024-10-22
    price $145,000 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  37. 2024-10-08
    listed $151,000 Active 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  38. 2024-10-08
    listed $151,000 Active 991-char remark
    Show marketing remark (991 chars)

    BELOW $100K!!!!! Enjoy breathtaking views of the Sangre de Cristo Mountains from this rustic yet artistic retreat. The interior is filled with warm, vibrant colors, creating a welcoming atmosphere. New Paradigm flooring spans the main level, adding a touch of modern elegance. A cozy loft offers the perfect space for guests, while the sunken den-flooded with natural light from its southern exposure-provides a versatile area ideal for an artist's studio, solarium, or a creative space of your choice. And, when you need more light, updated LED lighting is throughout the home. The bathroom was recently updated. The east side roof was recently replaced in 2022. HOA dues include water. Enjoy the cozy, rustic sauna with it's own wood stove...you just add H2O! The property also features a one-car garage/shed for your vehicle or toys, and a storage container on the north side, which stays with the home! The two lots to the west are available as well, should you want 2.2 or 3.3 acres!

  39. 2020-12-29
    soldstatus $60,000 341-char remark
    Show marketing remark (341 chars)

    3 adjoining lots with stick built house on 1 lot. KV Estates allows 1 horse per lot. (3 horses allowed here) There is a shed and a 20' Storage Container on property. A single car garage is on site plus the footing in place to build a 3 car garage/shop. Lots 8 & 9 have 1 Water hook-up if owner decided to sell separately in the future.

  40. 2020-12-18
    soldstatus $60,000
  41. 2020-10-22
    listed $65,000 341-char remark
    Show marketing remark (341 chars)

    3 adjoining lots with stick built house on 1 lot. KV Estates allows 1 horse per lot. (3 horses allowed here) There is a shed and a 20' Storage Container on property. A single car garage is on site plus the footing in place to build a 3 car garage/shop. Lots 8 & 9 have 1 Water hook-up if owner decided to sell separately in the future.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast CO · Resets to sale price

Current annual tax
$1,013 · $84/mo
Projected year-2 tax
$1,013 · $84/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥85°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$17,611
− Mortgage interest
−$5,601
− Property taxes
−$1,013
− Insurance
−$500
− Repairs & maintenance
−$1,409
− Management
−$1,409
− HOA
−$348
− Depreciation
−$2,909
Taxable income
$4,422
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,061
After-tax cash flow
$4,698/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Mountain Valley School District No. RE-1
NCES district ID
0806300
Math proficiency
6% ▬ 0.00%
Reading proficiency
10% ▲ 4.00%
Median HH income
$32,770
Composite
10.05/100
National rank
#14683
State rank
#173 of 176 in CO

Livability — Moffat

Score
68/100
State rank
#108
US rank
#9308

Category grades

Amenities F Commute A+ Cost of living A+ Crime A Employment F Housing F Health & safety A+ User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
737

Population outlook (Saguache County) Hauer SSP2

Today (2025)
6,374 people
By 2030
6,334 · -0.6%
By 2040
6,024 · -5.5%
By 2050
5,629 · -11.7%
By 2075
4,723 · -25.9%
By 2100
4,039 · -36.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 7% Two or more races 5% Native American 3%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Portuguese 6% Lithuanian 4% Iranian 3%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Saguache

2024 margin
Toss-up / Even · D 50.1% · R 46.4% · Other 3.5%
2008→2024 swing
-24.5pp toward R · 2008: 28.3pp · 2024: 3.7pp
All cycles
2024: D+3.7 2020: D+13.9 2016: D+8.7 2012: D+29.5 2008: D+28.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.27%
Current HPI
269.5745
Rent YoY
Metro
State GDP YoY
▲ 1.95%
F500 in state
14

Industry mix (Fortune 500 HQ in CO)

Industry F500 HQs Revenue

Price history

+53.8% since first listed
25 events — show timeline
  • 2026-05-14 Price Changed $99,999 IRES
  • 2026-05-14 Price Changed $99,999 REColorado as Distributed by MLS Grid
  • 2026-02-15 Price Changed $110,000 IRES
  • 2026-02-15 Price Changed $110,000 REColorado as Distributed by MLS Grid
  • 2025-11-23 Price Changed $117,000 REColorado as Distributed by MLS Grid
  • 2025-10-01 Price Changed $117,000 IRES
  • 2025-09-20 Price Changed $117,500 IRES
  • 2025-09-20 Price Changed $117,500 REColorado as Distributed by MLS Grid
  • 2025-07-18 Price Changed $120,000 IRES
  • 2025-07-18 Price Changed $120,000 REColorado as Distributed by MLS Grid
  • 2025-04-11 Price Changed $144,500 IRES
  • 2025-04-11 Relisted IRES
  • 2025-04-11 Price Changed $144,500 REColorado as Distributed by MLS Grid
  • 2025-04-11 Relisted REColorado as Distributed by MLS Grid
  • 2025-03-04 Pending IRES
  • 2025-03-04 Pending REColorado as Distributed by MLS Grid
  • 2024-11-08 Price Changed $120,000 IRES
  • 2024-11-08 Price Changed $120,000 REColorado as Distributed by MLS Grid
  • 2024-10-22 Price Changed $145,000 IRES
  • 2024-10-22 Price Changed $145,000 REColorado as Distributed by MLS Grid
  • 2024-10-08 Listed $151,000 REColorado as Distributed by MLS Grid
  • 2024-10-08 Listed $151,000 IRES
  • 2020-12-29 Sold (MLS) $60,000 cren
  • 2020-12-18 Sold (Public Records) $60,000 Public Records
  • 2020-10-22 Listed $65,000 cren

Property tax history

+15.4%/yr

Latest (2025): $1,013 · +552.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…