CashFlowRE
Sign in Sign up
700 Pioneer Ln
D Composite 40.81
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 +14.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.4/10.0
  • 1% rule +3.7/10.0
  • Livability +3.0/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$185,000

700 Pioneer Ln · Florence, CO 81226
3 bd · 3.0 ba · 3,068 sqft · SingleFamily public records
Built 1995 0.26 ac lot ↓ 42% since listing

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

Listing remarks MLS

The view of Pikes Peak and surrounding valley will bring your mind to ease as you look through the windows or relax on the 1st or second story deck of this magnificent home. The master suite is the entire 2nd level and includes a gas fireplace, 5 pc. master en-suite, 2 walk-in closets, AND office or nursery. Main level is a huge living room with gas fireplace, large kitchen with pantry, dining room, bathroom and access to 2 car side loading garage. Walk-out basement includes theater room, 2 bedrooms, bathroom, laundry room, and extra storage. Back yard is custom fenced and a great space to entertain. Mature grove of aspen trees, green grass with sprinkler system, and nice neighborhood. Stone throw away from Sumo golf course. Did we mention VIEWS?! Make this great home YOURS!

Key facts

  • 0.26 acre lot
  • Garage
  • Built 1995

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/3.0-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $42 ($504/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 $161k (13.2% below list).
  • Recommended offer: $161k (13.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 2.5% in Florence — 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 59/100 on livability (#277 in CO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment C-, health & safety C-, amenities F.
  • Fremont Re-2 (town): math 25% / reading 39% proficiency, ranked #48 of 86 in CO (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Fremont Elementary School (math 34% / reading 40%, grade F, #405 of 966 statewide, top 43%, 507 students, 60% FRL); Florence Jr./Sr. High School (math 17% / reading 38%, grade F, #255 of 381 statewide, top 67%, 585 students, 43% FRL).
  • Market conditions: 109 active listings in the ZIP; 139 units permitted in Fremont County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Fremont County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 0 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 18y 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.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $160,645 (13.2% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.87%
Cap rate
6.57%
Cash-on-cash
0.97%
DSCR
1.04
GRM
9.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-14.8%
Equity multiple
0.47×
Total profit
$-27,308
Equity at exit
$27,584
10-year hold
IRR
-6.1%
Equity multiple
0.61×
Total profit
$-20,362
Equity at exit
$15,995

Cash invested: $51,800 (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 81226

Home prices YoY
-32.6%
Active inventory
109
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,606 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$180 /mo · $2,158/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$337
Net cashflow
$42

Break-even live

Break-even rent $1,553
Max offer price $185,000
Occupancy floor 92%

Sensitivity live

Price -10% $147 -5% $94 +0% $42 +5% $-10 +10% $-63
Rent -10% $-85 -5% $-21 +0% $42 +5% $105 +10% $169
Rate -1.0pp $135 -0.5pp $89 base $42 +0.5pp $-6 +1.0pp $-55

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
$46,250
Closing costs
$5,550
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 11 events

  1. 2023-08-26
    status Pending
  2. 2023-08-24
    historical
  3. 2022-06-21
    historical
  4. 2016-08-01
    soldstatus $188,000
  5. 2016-07-29
    soldstatus $188,000 786-char remark
    Show marketing remark (786 chars)

    The view of Pikes Peak and surrounding valley will bring your mind to ease as you look through the windows or relax on the 1st or second story deck of this magnificent home. The master suite is the entire 2nd level and includes a gas fireplace, 5 pc. master en-suite, 2 walk-in closets, AND office or nursery. Main level is a huge living room with gas fireplace, large kitchen with pantry, dining room, bathroom and access to 2 car side loading garage. Walk-out basement includes theater room, 2 bedrooms, bathroom, laundry room, and extra storage. Back yard is custom fenced and a great space to entertain. Mature grove of aspen trees, green grass with sprinkler system, and nice neighborhood. Stone throw away from Sumo golf course. Did we mention VIEWS?! Make this great home YOURS!

  6. 2016-04-29
    listed $189,900 786-char remark
    Show marketing remark (786 chars)

    The view of Pikes Peak and surrounding valley will bring your mind to ease as you look through the windows or relax on the 1st or second story deck of this magnificent home. The master suite is the entire 2nd level and includes a gas fireplace, 5 pc. master en-suite, 2 walk-in closets, AND office or nursery. Main level is a huge living room with gas fireplace, large kitchen with pantry, dining room, bathroom and access to 2 car side loading garage. Walk-out basement includes theater room, 2 bedrooms, bathroom, laundry room, and extra storage. Back yard is custom fenced and a great space to entertain. Mature grove of aspen trees, green grass with sprinkler system, and nice neighborhood. Stone throw away from Sumo golf course. Did we mention VIEWS?! Make this great home YOURS!

  7. 2013-12-02
    soldstatus $180,000 553-char remark
    Show marketing remark (553 chars)

    WOW! NEED TO SEE INSIDE; BEAUTIFUL LVING ROOM WITH HALFMOON WINDOWS ON EITHER SIDE OF GAS FIREPLACE WITH PIKES PEAK SHOWCASED. KITCHEN WITH GLASSED BREAKFAST AREA AND LARGE DINING ROOM WITH PATIO DOORS TO DECK OUT SIDE; MASTER SUITE UPSTAIRS HAS IT'S OWN GAS FIREPLACE AND SITTING ROOM WITH DECK AND THE REST OF UPSTAIRS HAS 5 PIECE BATH WITH HIS AND HERS WALK IN CLOSETS AND EXCERCISE ROOM OFF BATH. DOWNSTAIRS HAS REC ROOM THAT IS PRESENTLY A HOME THEATER WITH WALK OUT TO A 10.7X39.5 PATIO. WALLED BACKYARD; UPPER DECK HAS 3.8X25.8 DECK, & MORE!

  8. 2013-12-02
    soldstatus $180,000
    Show marketing remark (553 chars)

    WOW! NEED TO SEE INSIDE; BEAUTIFUL LVING ROOM WITH HALFMOON WINDOWS ON EITHER SIDE OF GAS FIREPLACE WITH PIKES PEAK SHOWCASED. KITCHEN WITH GLASSED BREAKFAST AREA AND LARGE DINING ROOM WITH PATIO DOORS TO DECK OUT SIDE; MASTER SUITE UPSTAIRS HAS IT'S OWN GAS FIREPLACE AND SITTING ROOM WITH DECK AND THE REST OF UPSTAIRS HAS 5 PIECE BATH WITH HIS AND HERS WALK IN CLOSETS AND EXCERCISE ROOM OFF BATH. DOWNSTAIRS HAS REC ROOM THAT IS PRESENTLY A HOME THEATER WITH WALK OUT TO A 10.7X39.5 PATIO. WALLED BACKYARD; UPPER DECK HAS 3.8X25.8 DECK, & MORE!

  9. 2013-01-17
    listed $185,000
    Show marketing remark (553 chars)

    WOW! NEED TO SEE INSIDE; BEAUTIFUL LVING ROOM WITH HALFMOON WINDOWS ON EITHER SIDE OF GAS FIREPLACE WITH PIKES PEAK SHOWCASED. KITCHEN WITH GLASSED BREAKFAST AREA AND LARGE DINING ROOM WITH PATIO DOORS TO DECK OUT SIDE; MASTER SUITE UPSTAIRS HAS IT'S OWN GAS FIREPLACE AND SITTING ROOM WITH DECK AND THE REST OF UPSTAIRS HAS 5 PIECE BATH WITH HIS AND HERS WALK IN CLOSETS AND EXCERCISE ROOM OFF BATH. DOWNSTAIRS HAS REC ROOM THAT IS PRESENTLY A HOME THEATER WITH WALK OUT TO A 10.7X39.5 PATIO. WALLED BACKYARD; UPPER DECK HAS 3.8X25.8 DECK, & MORE!

  10. 2013-01-17
    listed $185,000 553-char remark
    Show marketing remark (553 chars)

    WOW! NEED TO SEE INSIDE; BEAUTIFUL LVING ROOM WITH HALFMOON WINDOWS ON EITHER SIDE OF GAS FIREPLACE WITH PIKES PEAK SHOWCASED. KITCHEN WITH GLASSED BREAKFAST AREA AND LARGE DINING ROOM WITH PATIO DOORS TO DECK OUT SIDE; MASTER SUITE UPSTAIRS HAS IT'S OWN GAS FIREPLACE AND SITTING ROOM WITH DECK AND THE REST OF UPSTAIRS HAS 5 PIECE BATH WITH HIS AND HERS WALK IN CLOSETS AND EXCERCISE ROOM OFF BATH. DOWNSTAIRS HAS REC ROOM THAT IS PRESENTLY A HOME THEATER WITH WALK OUT TO A 10.7X39.5 PATIO. WALLED BACKYARD; UPPER DECK HAS 3.8X25.8 DECK, & MORE!

  11. 2008-03-27
    listed $325,000

ⓘ 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
$2,158 · $180/mo
Projected year-2 tax
$2,158 · $180/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 7/10 Severe
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥94°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$19,277
− Mortgage interest
−$10,363
− Property taxes
−$2,158
− Insurance
−$925
− Repairs & maintenance
−$1,542
− Management
−$1,542
− Depreciation
−$5,382
Taxable loss
−$2,634
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$632
After-tax cash flow
$1,137/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
Fremont Re-2
NCES district ID
0803960
Math proficiency
25% ▲ 3.00%
Reading proficiency
39% ▼ -1.00%
Median HH income
$42,196
Composite
27.06/100
National rank
#7050
State rank
#48 of 86 in CO

Livability — Florence

Score
59/100
State rank
#277
US rank
#20234

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Florence, CO
Population (ZIP)
7,933

Population outlook (Fremont County) Hauer SSP2

Today (2025)
46,291 people
By 2030
46,017 · -0.6%
By 2040
45,295 · -2.2%
By 2050
43,881 · -5.2%
By 2075
39,981 · -13.6%
By 2100
31,943 · -31.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (67%)
Race & ethnicity
White 67% Hispanic / Latino 18% Black 7% Two or more races 6% Native American 3% Asian 2%
Hispanic origin (detail)
Mexican 6% Cuban 1%
Common ancestry
Lithuanian 3% Italian 2% Iranian 1%
Foreign-born
4% · Canada, Vietnam
Languages at home
90% English-only · Spanish 6% Vietnamese 2%

Political lean MEDSL · Fremont

2024 margin
Solid R (+38.4) · D 29.6% · R 68.0% · Other 2.5%
2008→2024 swing
-9.2pp toward R · 2008: -29.2pp · 2024: -38.4pp
All cycles
2024: R+38.4 2020: R+39.7 2016: R+44.8 2012: R+31.8 2008: R+29.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -100.54%
Current HPI
208.1501
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

-42.2% since first listed
11 events — show timeline
  • 2023-08-26 Pending PARMLS
  • 2023-08-24 Delisted PARMLS
  • 2022-06-21 Delisted PARMLS
  • 2016-08-01 Sold (Public Records) $188,000 Public Records
  • 2016-07-29 Sold (MLS) $188,000 RGAR
  • 2016-04-29 Listed $189,900 RGAR
  • 2013-12-02 Sold (Public Records) $180,000 Public Records
  • 2013-12-02 Sold (MLS) $180,000 RGAR
  • 2013-01-17 Listed $185,000 RGAR
  • 2013-01-17 Listed $185,000 PARMLS
  • 2008-03-27 Listed $325,000 PARMLS

Property tax history

+7.1%/yr

Latest (2025): $2,158 · +20.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…