CashFlowRE
Sign in Sign up
69 E Dante Pl
D- Composite 37.71
Why this score? — see what drove the D- 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 +14.9/30.0
  • DSCR +4.6/10.0
  • ARV discount +4.0/15.0
  • 1% rule +3.2/10.0
  • Livability +3.2/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$225,000

69 E Dante Pl · Pueblo West, CO 81007
3 bd · 2.0 ba · 1,280 sqft · Manufactured public records · 73 Days on market
Built 2000 9,583 sqft lot Est $209k · 8% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

New carpet & paint. Bring all offers bank owned home and land are sold as-is, where is, without any warranties or guaranties either written or implied. Pre-qual letter with all offers. Special warranty deed. No seller disclosures given, as is. Additional provisions of purchase contract must be read-home and land are sold as is, where is.

Key facts

  • Central location
  • Convenient access
  • Functional layout

Tags

WELL-LOCATED MANUFACTURED HOMEFUNCTIONAL LAYOUTCENTRAL LOCATIONCONVENIENT ACCESS

Property features AI

Finance

  • HOA & community: No association amenities

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Manufactured single-family home; Residential property
  • Construction: Vinyl siding; Composition roof; Built above grade (finished area noted)
  • Exterior features: Deck; Cul-de-sac lot; Irregular-shaped lot

Interior

  • Kitchen: Range; Oven; Dishwasher; Refrigerator
  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms; 1 bathroom on the main level
  • Heating & cooling: Natural gas forced-air heating; Ceiling fan cooling
  • Interior features: Ceiling fans; Vaulted ceilings; Walk-in closets; Primary bedroom on main level
  • Laundry & utility: Washer; Dryer; Laundry on the main level

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 3-bed/2.0-bath manufactured listed at $225k.

Deal economics

  • At list price, monthly cash flow is $66 ($791/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $184k (18.4% below list).
  • Recommended offer: $184k (18.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 3.6% in Pueblo West — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 63/100 on livability (#189 in CO) — a middle-class / working-renter tenant base. Strengths: housing A+, employment B+; Watch: health & safety C-, crime F, amenities F.
  • Pueblo County School District 70 (suburban): math 24% / reading 43% proficiency, ranked #40 of 86 in CO (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Prairie Winds Elementary School (math 24% / reading 27%, grade F, #594 of 966 statewide, top 62%, 500 students, 47% FRL); Sky View Middle School (math 22% / reading 47%, grade F, #106 of 270 statewide, top 42%, 577 students, 41% FRL); Pueblo West High School (math 23% / reading 52%, grade F, #192 of 381 statewide, top 51%, 1,484 students, 40% FRL).
  • Market conditions: Rents soft (-0.1%/yr); 650 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 269 units permitted in Pueblo County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Pueblo County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 73 days — a 6% lower offer ($212k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 19y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $48k; list at $225k implies a 374% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $183,666 (18.4% below list)

Questions for the listing agent

  1. It's been on market 73 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.82%
Cap rate
6.64%
Cash-on-cash
1.26%
DSCR
1.06
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$208,640
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
120 E Kipling Dr 0.23mi 3/2.0 1,344 (+5%) 2mo $259,900 $193 80
82 E Kipling Dr 0.21mi 3/2.0 1,220 (-5%) 13mo $110,000 $90 72
129 E Countryside Dr 0.39mi 3/2.0 1,216 (-5%) 3mo $162,000 $133 71
213 E Homer Dr 0.37mi 3/2.0 1,372 (+7%) 3mo $195,000 $142 68
312 E George Dr 0.35mi 3/2.0 1,179 (-8%) 6mo $159,000 $135 65
945 Saki Dr 0.39mi 3/2.0 1,216 (-5%) 11mo $204,000 $168 64
172 E Countryside Dr 0.45mi 3/2.0 1,216 (-5%) 8mo $170,000 $140 64
895 S Tolstoi Dr 0.38mi 3/2.0 1,368 (+7%) 10mo $222,500 $163 63
249 E Dawnview Dr 0.62mi 3/2.0 1,216 (-5%) 4mo $269,900 $222 59
971 S Silt Dr 0.56mi 3/2.0 1,169 (-9%) 1mo $205,000 $175 59
208 E Dawnview Dr 0.62mi 3/2.0 1,344 (+5%) 7mo $198,000 $147 57
813 S Frost Dr 0.16mi 4/2.0 (+1) 1,456 (+14%) 12mo $300,000 $206 54

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-17.4%
Equity multiple
0.40×
Total profit
$-37,719
Equity at exit
$33,548
10-year hold
IRR
-15.6%
Equity multiple
0.23×
Total profit
$-48,549
Equity at exit
$19,454

Cash invested: $63,000 (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 81007

Home prices YoY
-22.9%
Rents YoY
-0.1%
Active inventory
650
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,837 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$111 /mo · $1,336/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$386
Net cashflow
$66

Break-even live

Break-even rent $1,753
Max offer price $225,000
Occupancy floor 91%

Sensitivity live

Price -10% $193 -5% $130 +0% $66 +5% $2 +10% $-61
Rent -10% $-79 -5% $-7 +0% $66 +5% $138 +10% $211
Rate -1.0pp $179 -0.5pp $123 base $66 +0.5pp $8 +1.0pp $-52

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
$56,250
Closing costs
$6,750
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.

Rent comps 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
98 E Byrd Dr Pueblo, CO 3.0 2.0 1140 $1,515 $1.33 15d 1 0.16mi
771 S Sterling Dr Pueblo, CO 3.0 2.0 1129 $1,620 $1.43 15d 1 0.31mi
655 S Inca Dr Pueblo, CO 3.0 2.0 1008 $2,000 $1.98 15d 1 0.42mi
343 E Bond Ct Pueblo, CO 4.0 3.0 1149 $2,300 $2.00 23d 1 0.55mi
512 S Aguilar Dr Pueblo West, CO 1.0–2.0 1.5 825 $1,185 $1.44 15d 2 0.66mi
228 W Palomar Plz Pueblo, CO 2.0 2.0 1358 $1,850 $1.36 15d 1 0.76mi
662 S Burro Dr Pueblo, CO 3.0 2.5 1248 $2,100 $1.68 15d 1 0.76mi
82 W Baldwyn Dr Unit 86 Pueblo West, CO 3.0 2.0 1100 $1,700 $1.55 23d 1 0.78mi
82 W Baldwyn Dr #88 Pueblo, CO 3.0 2.0 1100 $1,700 $1.55 15d 1 0.78mi
251 W Acorn Dr Unit 251 Pueblo West, CO 3.0 2.0 1500 $2,050 $1.37 15d 1 0.94mi
241 W Laurue Ln Pueblo West, CO 3.0 2.0 1484 $2,200 $1.48 15d 1 0.95mi
230 W Elbow Dr Unit 228 Pueblo, CO 3.0 2.5 1427 $2,025 $1.42 15d 1 1.04mi
208 W Palmer Lake Dr Pueblo, CO 2.0 1.0 900 $1,050 $1.17 23d 1 1.17mi
970 S Coral Pl Pueblo West, CO 3.0 2.0 1484 $2,195 $1.48 15d 1 1.22mi
318 W Coral Dr Pueblo West, CO 2.0 2.0 1060 $1,575 $1.49 23d 1 1.22mi

Listing history 21 events

  1. 2026-06-21
    days on market $225,000 Active 73 DOM
  2. 2026-06-19
    days on market $225,000 Active 71 DOM
  3. 2026-06-18
    days on market $225,000 Active 70 DOM
  4. 2026-06-17
    days on market $225,000 Active 69 DOM
  5. 2026-06-16
    days on market $225,000 Active 68 DOM
  6. 2026-06-15
    days on market $225,000 Active 67 DOM
  7. 2026-06-14
    days on market $225,000 Active 65 DOM
  8. 2026-06-13
    days on market $225,000 Active 64 DOM
  9. 2026-06-10
    days on market $225,000 Active 62 DOM
  10. 2026-06-09
    days on market $225,000 Active 61 DOM
  11. 2026-06-08
    days on market $225,000 Active 60 DOM
  12. 2026-06-07
    days on market $225,000 Active 59 DOM
  13. 2026-06-05
    days on market $225,000 Active 56 DOM
  14. 2026-06-03
    days on market $225,000 Active 55 DOM
  15. 2026-06-02
    days on market $225,000 Active 54 DOM
  16. 2026-06-01
    days on market $225,000 Active 53 DOM
  17. 2026-05-31
    days on market $225,000 Active 52 DOM
  18. 2026-05-30
    days on market $225,000 Active 51 DOM
  19. 2026-04-09
    listed $225,000 Active
  20. 2007-10-31
    soldstatus $47,500 345-char remark
    Show marketing remark (345 chars)

    New carpet & paint. Bring all offers bank owned home and land are sold as-is, where is, without any warranties or guaranties either written or implied. Pre-qual letter with all offers. Special warranty deed. No seller disclosures given, as is. Additional provisions of purchase contract must be read-home and land are sold as is, where is.

  21. 2007-09-05
    listed $49,995 345-char remark
    Show marketing remark (345 chars)

    New carpet & paint. Bring all offers bank owned home and land are sold as-is, where is, without any warranties or guaranties either written or implied. Pre-qual letter with all offers. Special warranty deed. No seller disclosures given, as is. Additional provisions of purchase contract must be read-home and land are sold as is, where is.

ⓘ 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
$1,336 · $111/mo
Projected year-2 tax
$1,336 · $111/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 FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 4/10 Moderate 6 d/yr ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$22,040
− Mortgage interest
−$12,603
− Property taxes
−$1,336
− Insurance
−$1,125
− Repairs & maintenance
−$1,763
− Management
−$1,763
− Depreciation
−$6,545
Taxable loss
−$3,097
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$743
After-tax cash flow
$1,535/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
Pueblo County School District 70
NCES district ID
0806150
Math proficiency
24% ▼ -4.00%
Reading proficiency
43% ▼ -2.00%
Median HH income
$59,438
Composite
29.93/100
National rank
#6381
State rank
#40 of 86 in CO

Livability — Pueblo West

Score
63/100
State rank
#189
US rank
#15760

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pueblo West, CO
County
Pueblo County · 151,887 people
Metro
Pueblo, CO
Population (ZIP)
35,690
Household income
$96,713
Rent vs Own
12.7% rent · 87.3% own
Severe rent burden
353.0

Population outlook (Pueblo County) Hauer SSP2

Today (2025)
173,240 people
By 2030
177,716 · +2.6%
By 2040
185,125 · +6.9%
By 2050
190,642 · +10.0%
By 2075
201,611 · +16.4%
By 2100
196,443 · +13.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (65%)
Race & ethnicity
White 65% Hispanic / Latino 29% Two or more races 11% Asian 1% Black 1%
Hispanic origin (detail)
Mexican 19%
Common ancestry
Romanian 2% Lithuanian 2% Italian 2%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 7%

Political lean MEDSL · Pueblo

2024 margin
Lean R (+5.1) · D 46.2% · R 51.3% · Other 2.5%
2008→2024 swing
-20.1pp toward R · 2008: 15.0pp · 2024: -5.1pp
All cycles
2024: R+5.1 2020: D+1.7 2016: D+0.3 2012: D+13.1 2008: D+15.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -82.80%
Current HPI
279.191
Rent YoY
▼ -0.10%
Metro
Pueblo, CO
State GDP YoY
▲ 1.95%
F500 in state
14

Industry mix (Fortune 500 HQ in CO)

Industry F500 HQs Revenue

Price history

+350.0% since first listed
3 events — show timeline
  • 2026-04-09 Listed $225,000 PARMLS
  • 2007-10-31 Sold (MLS) $47,500 PARMLS
  • 2007-09-05 Listed $49,995 PARMLS

Property tax history

+9.7%/yr

Latest (2025): $1,336 · +49.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…