CashFlowRE
Sign in Sign up
2038 County Road 308
D+ Composite 48.28
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 +18.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.9/10.0
  • 1% rule +5.0/10.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$140,000

2038 County Road 308 · Downieville-Lawson-Dumont, CO 80436
3 bd · 2.0 ba · 975 sqft · Manufactured · 547 Days on market
Built 1997

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

Listing remarks MLS

Welcome to this cozy home nuzzled into the heart of Dumont, divinely located off of I-70 near Idaho Springs. Breathtaking 360 degree mountain views! This 3 bed 2 bath home has been remodeled with all new beautiful vinyl flooring, new kitchen cabinets, new stainless steel appliances and decorative tiled kitchen backsplash. Entertain with the eating Space in the Kitchen with island. The primary bed is welcoming with a custom barn door to the closet. The other two bedrooms are on the other side of the living space. Get ready to fall in Love with your outdoor living area with covered patio, beautiful and welcoming flower bed in front plus the cozy fire pit in the back of the private yard. The shed is great for extra storage. Move in ready! Nearby is Lawson Adventure Park & Resort, Idaho Springs RV Resort & Campground, many white water rafting adventures, Breeze Ski Rentals and of course you're right in the mountains.

Key facts

  • Covered patio
  • Fire pit
  • Modern kitchen

Tags

MOUNTAIN VIEWSMODERN KITCHENSPACIOUS KITCHEN ISLANDOUTDOOR LIVING SPACECOVERED PATIOFIRE PIT

Property features AI

Finance

  • Other: Lot is designated as Lot #3; Road access is public with gravel surface; Located in a master planned area; Pets allowed
  • Financial info: Monthly land lease: $950 (lease expires January 14, 2026)
  • HOA & community: Located in Lawson mobile home park; Lot lease with monthly fee

Exterior

  • Parking: Three off-street parking spaces
  • Utilities: Cable available; Electricity available; Wired internet available; Phone service available; Public sewer
  • Home design: Manufactured home in a park; Faces east; Individual ownership
  • Construction: Frame construction with metal and vinyl siding; Composition roof; Manufactured home dimensions: 72' x 16'; Aluminum/metal skirting
  • Exterior features: Private yard; Garden; Covered front porch; Partial fencing

Interior

  • Kitchen: Oven; Range; Dishwasher; Refrigerator
  • Bedrooms: Three bedrooms on the main level
  • Flooring: Vinyl flooring
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Forced air heating
  • Interior features: Open floor plan
  • Laundry & utility: Washer; Dryer

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 $140k.

Deal economics

  • At list price, monthly cash flow is $142 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $140k).
  • Recommended offer: $123k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Clear Creek School District No. Re-1 (rural): math 31% / reading 40% proficiency, ranked #66 of 176 in CO (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Georgetown Community School (math 30% / reading 30%, grade F, #506 of 966 statewide, top 52%, 94 students, 0% FRL, charter); Clear Creek Middle School (math 34% / reading 15%, grade F, #168 of 270 statewide, top 63%, 96 students, 35% FRL); Clear Creek High School (math 34% / reading 64%, grade D, #115 of 381 statewide, top 34%, 209 students, 18% FRL) — zoned schools at 18% FRL track the district average.
  • Market conditions: 17 active listings in the ZIP; 23 units permitted in Clear Creek County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 547 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 6y ago; this cycle's ask is 17% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $45k; list at $140k implies a 211% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $123,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 547 days. Have you received any prior offers? Is the seller open to a 12% 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. 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?
  5. 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.
  6. 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.
  7. 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
1.00%
Cap rate
7.51%
Cash-on-cash
4.35%
DSCR
1.19
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$39,975
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2038 County Road 308 0.04mi 2/1.0 (-1) 980 (+0%) 24mo $40,000 $41 68

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-9.5%
Equity multiple
0.65×
Total profit
$-13,619
Equity at exit
$20,874
10-year hold
IRR
-0.0%
Equity multiple
1.00×
Total profit
$-125
Equity at exit
$12,105

Cash invested: $39,200 (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 80436

Home prices YoY
-4.4%
Active inventory
17
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,404 medium interval (Pro) →
Mortgage (P&I)
$734
Tax est. 1.5%
$175 /mo · $2,100/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$295
Net cashflow
$142

Break-even live

Break-even rent $1,225
Max offer price $140,000
Occupancy floor 85%

Sensitivity live

Price -10% $239 -5% $190 +0% $142 +5% $94 +10% $45
Rent -10% $31 -5% $87 +0% $142 +5% $198 +10% $253
Rate -1.0pp $213 -0.5pp $178 base $142 +0.5pp $106 +1.0pp $69

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
$35,000
Closing costs
$4,200
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.

Listing history 30 events

  1. 2026-06-18
    days on market $140,000 Active 547 DOM
  2. 2026-06-17
    days on market $140,000 Active 546 DOM
  3. 2026-06-16
    days on market $140,000 Active 545 DOM
  4. 2026-06-15
    days on market $140,000 Active 544 DOM
  5. 2026-06-13
    days on market $140,000 Active 542 DOM
  6. 2026-06-09
    days on market $140,000 Active 538 DOM
  7. 2026-06-08
    days on market $140,000 Active 537 DOM
  8. 2026-06-07
    days on market $140,000 Active 536 DOM
  9. 2026-06-04
    days on market $140,000 Active 533 DOM
  10. 2026-06-03
    days on market $140,000 Active 532 DOM
  11. 2026-06-02
    days on market $140,000 Active 531 DOM
  12. 2026-06-01
    days on market $140,000 Active 530 DOM
  13. 2026-05-31
    days on market $140,000 Active 529 DOM
  14. 2026-02-28
    price $140,000
  15. 2025-04-05
    price $90,000
  16. 2024-12-18
    listed $120,000 Active
  17. 2024-06-14
    soldstatus $45,000 Closed 934-char remark
    Show marketing remark (934 chars)

    Welcome to this cozy home nuzzled into the heart of Dumont, divinely located off of I-70 near Idaho Springs. Breathtaking 360 degree mountain views! This 3 bed 2 bath home has been remodeled with all new beautiful vinyl flooring, new kitchen cabinets, new stainless steel appliances and decorative tiled kitchen backsplash. Entertain with the eating Space in the Kitchen with island. The primary bed is welcoming with a custom barn door to the closet. The other two bedrooms are on the other side of the living space. Get ready to fall in Love with your outdoor living area with covered patio, beautiful and welcoming flower bed in front plus the cozy fire pit in the back of the private yard. The shed is great for extra storage. Move in ready! Nearby is Lawson Adventure Park & Resort, Idaho Springs RV Resort & Campground, many white water rafting adventures, Breeze Ski Rentals and of course you're right in the mountains.

  18. 2024-05-15
    status Pending Accepting Backup Offers 934-char remark
    Show marketing remark (934 chars)

    Welcome to this cozy home nuzzled into the heart of Dumont, divinely located off of I-70 near Idaho Springs. Breathtaking 360 degree mountain views! This 3 bed 2 bath home has been remodeled with all new beautiful vinyl flooring, new kitchen cabinets, new stainless steel appliances and decorative tiled kitchen backsplash. Entertain with the eating Space in the Kitchen with island. The primary bed is welcoming with a custom barn door to the closet. The other two bedrooms are on the other side of the living space. Get ready to fall in Love with your outdoor living area with covered patio, beautiful and welcoming flower bed in front plus the cozy fire pit in the back of the private yard. The shed is great for extra storage. Move in ready! Nearby is Lawson Adventure Park & Resort, Idaho Springs RV Resort & Campground, many white water rafting adventures, Breeze Ski Rentals and of course you're right in the mountains.

  19. 2024-04-13
    price $58,000 934-char remark
    Show marketing remark (934 chars)

    Welcome to this cozy home nuzzled into the heart of Dumont, divinely located off of I-70 near Idaho Springs. Breathtaking 360 degree mountain views! This 3 bed 2 bath home has been remodeled with all new beautiful vinyl flooring, new kitchen cabinets, new stainless steel appliances and decorative tiled kitchen backsplash. Entertain with the eating Space in the Kitchen with island. The primary bed is welcoming with a custom barn door to the closet. The other two bedrooms are on the other side of the living space. Get ready to fall in Love with your outdoor living area with covered patio, beautiful and welcoming flower bed in front plus the cozy fire pit in the back of the private yard. The shed is great for extra storage. Move in ready! Nearby is Lawson Adventure Park & Resort, Idaho Springs RV Resort & Campground, many white water rafting adventures, Breeze Ski Rentals and of course you're right in the mountains.

  20. 2024-04-03
    status Active 934-char remark
    Show marketing remark (934 chars)

    Welcome to this cozy home nuzzled into the heart of Dumont, divinely located off of I-70 near Idaho Springs. Breathtaking 360 degree mountain views! This 3 bed 2 bath home has been remodeled with all new beautiful vinyl flooring, new kitchen cabinets, new stainless steel appliances and decorative tiled kitchen backsplash. Entertain with the eating Space in the Kitchen with island. The primary bed is welcoming with a custom barn door to the closet. The other two bedrooms are on the other side of the living space. Get ready to fall in Love with your outdoor living area with covered patio, beautiful and welcoming flower bed in front plus the cozy fire pit in the back of the private yard. The shed is great for extra storage. Move in ready! Nearby is Lawson Adventure Park & Resort, Idaho Springs RV Resort & Campground, many white water rafting adventures, Breeze Ski Rentals and of course you're right in the mountains.

  21. 2024-03-26
    status Pending Accepting Backup Offers 934-char remark
    Show marketing remark (934 chars)

    Welcome to this cozy home nuzzled into the heart of Dumont, divinely located off of I-70 near Idaho Springs. Breathtaking 360 degree mountain views! This 3 bed 2 bath home has been remodeled with all new beautiful vinyl flooring, new kitchen cabinets, new stainless steel appliances and decorative tiled kitchen backsplash. Entertain with the eating Space in the Kitchen with island. The primary bed is welcoming with a custom barn door to the closet. The other two bedrooms are on the other side of the living space. Get ready to fall in Love with your outdoor living area with covered patio, beautiful and welcoming flower bed in front plus the cozy fire pit in the back of the private yard. The shed is great for extra storage. Move in ready! Nearby is Lawson Adventure Park & Resort, Idaho Springs RV Resort & Campground, many white water rafting adventures, Breeze Ski Rentals and of course you're right in the mountains.

  22. 2024-03-16
    price $60,000 934-char remark
    Show marketing remark (934 chars)

    Welcome to this cozy home nuzzled into the heart of Dumont, divinely located off of I-70 near Idaho Springs. Breathtaking 360 degree mountain views! This 3 bed 2 bath home has been remodeled with all new beautiful vinyl flooring, new kitchen cabinets, new stainless steel appliances and decorative tiled kitchen backsplash. Entertain with the eating Space in the Kitchen with island. The primary bed is welcoming with a custom barn door to the closet. The other two bedrooms are on the other side of the living space. Get ready to fall in Love with your outdoor living area with covered patio, beautiful and welcoming flower bed in front plus the cozy fire pit in the back of the private yard. The shed is great for extra storage. Move in ready! Nearby is Lawson Adventure Park & Resort, Idaho Springs RV Resort & Campground, many white water rafting adventures, Breeze Ski Rentals and of course you're right in the mountains.

  23. 2024-03-02
    price $70,000 934-char remark
    Show marketing remark (934 chars)

    Welcome to this cozy home nuzzled into the heart of Dumont, divinely located off of I-70 near Idaho Springs. Breathtaking 360 degree mountain views! This 3 bed 2 bath home has been remodeled with all new beautiful vinyl flooring, new kitchen cabinets, new stainless steel appliances and decorative tiled kitchen backsplash. Entertain with the eating Space in the Kitchen with island. The primary bed is welcoming with a custom barn door to the closet. The other two bedrooms are on the other side of the living space. Get ready to fall in Love with your outdoor living area with covered patio, beautiful and welcoming flower bed in front plus the cozy fire pit in the back of the private yard. The shed is great for extra storage. Move in ready! Nearby is Lawson Adventure Park & Resort, Idaho Springs RV Resort & Campground, many white water rafting adventures, Breeze Ski Rentals and of course you're right in the mountains.

  24. 2024-02-07
    listed $75,000 Active 934-char remark
    Show marketing remark (934 chars)

    Welcome to this cozy home nuzzled into the heart of Dumont, divinely located off of I-70 near Idaho Springs. Breathtaking 360 degree mountain views! This 3 bed 2 bath home has been remodeled with all new beautiful vinyl flooring, new kitchen cabinets, new stainless steel appliances and decorative tiled kitchen backsplash. Entertain with the eating Space in the Kitchen with island. The primary bed is welcoming with a custom barn door to the closet. The other two bedrooms are on the other side of the living space. Get ready to fall in Love with your outdoor living area with covered patio, beautiful and welcoming flower bed in front plus the cozy fire pit in the back of the private yard. The shed is great for extra storage. Move in ready! Nearby is Lawson Adventure Park & Resort, Idaho Springs RV Resort & Campground, many white water rafting adventures, Breeze Ski Rentals and of course you're right in the mountains.

  25. 2021-01-20
    historical
  26. 2021-01-19
    status Active
  27. 2021-01-14
    status Pending
  28. 2020-12-10
    price $35,000
  29. 2020-12-04
    price $39,900
  30. 2020-11-30
    listed $50,000 Active

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 1/10 Low 11 d/yr ≥77°F today · 31 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$16,854
− Mortgage interest
−$7,842
− Property taxes
−$2,100
− Insurance
−$700
− Repairs & maintenance
−$1,348
− Management
−$1,348
− Depreciation
−$4,073
Taxable loss
−$558
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$134
After-tax cash flow
$1,838/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
Clear Creek School District No. Re-1
NCES district ID
0803000
Math proficiency
31% ▲ 1.00%
Reading proficiency
40% ▼ -1.00%
Median HH income
$64,005
Composite
34.69/100
National rank
#10059
State rank
#66 of 176 in CO

Livability — Downieville-Lawson-Dumont

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Downieville-Lawson-Dumont, CO
Population (ZIP)
343

Population outlook (Clear Creek County) Hauer SSP2

Today (2025)
10,024 people
By 2030
10,223 · +2.0%
By 2040
10,303 · +2.8%
By 2050
10,183 · +1.6%
By 2075
10,420 · +4.0%
By 2100
10,233 · +2.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 26% Native American 16% Two or more races 6%
Hispanic origin (detail)
Mexican 18%
Common ancestry
Lithuanian 16%
Foreign-born
17% · Canada
Languages at home
79% English-only · Spanish 21%

Political lean MEDSL · Clear Creek

2024 margin
D (+16.6) · D 56.8% · R 40.2% · Other 3.0%
2008→2024 swing
-1.3pp toward R · 2008: 17.9pp · 2024: 16.6pp
All cycles
2024: D+16.6 2020: D+13.0 2016: D+2.9 2012: D+11.8 2008: D+17.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -15.73%
Current HPI
339.63
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

+180.0% since first listed
17 events — show timeline
  • 2026-02-28 Price Changed $140,000 REColorado as Distributed by MLS Grid
  • 2025-04-05 Price Changed $90,000 REColorado as Distributed by MLS Grid
  • 2024-12-18 Listed $120,000 REColorado as Distributed by MLS Grid
  • 2024-06-14 Sold (MLS) $45,000 REColorado as Distributed by MLS Grid
  • 2024-05-15 Pending REColorado as Distributed by MLS Grid
  • 2024-04-13 Price Changed $58,000 REColorado as Distributed by MLS Grid
  • 2024-04-03 Relisted REColorado as Distributed by MLS Grid
  • 2024-03-26 Pending REColorado as Distributed by MLS Grid
  • 2024-03-16 Price Changed $60,000 REColorado as Distributed by MLS Grid
  • 2024-03-02 Price Changed $70,000 REColorado as Distributed by MLS Grid
  • 2024-02-07 Listed $75,000 REColorado as Distributed by MLS Grid
  • 2021-01-20 Listing Removed REColorado as Distributed by MLS Grid
  • 2021-01-19 Relisted REColorado as Distributed by MLS Grid
  • 2021-01-14 Pending REColorado as Distributed by MLS Grid
  • 2020-12-10 Price Changed $35,000 REColorado as Distributed by MLS Grid
  • 2020-12-04 Price Changed $39,900 REColorado as Distributed by MLS Grid
  • 2020-11-30 Listed $50,000 REColorado as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…