CashFlowRE
Sign in Sign up
4656 S Dillon Ct Unit D
D Composite 40.29
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 +12.2/30.0
  • ARV discount +7.5/15.0
  • 1% rule +4.6/10.0
  • Schools +4.4/10.0
  • DSCR +3.6/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.9/5.0
  • Appreciation +0.0/10.0

$170,000

4656 S Dillon Ct Unit D · Aurora, CO 80015
1 bd · 1.0 ba · 446 sqft · Condo public records · 349 Days on market
Built 1985 $275/mo HOA · 17% of rent

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

Listing remarks MLS

Don't miss this amazing 1 bed 1 bath home in the Discovery at Crown Point Community! Conveniently located just blocks from Cherry Creek Reservoir, shopping, restaurants, parks, recreation and trails. This is a light and bright condo on the first floor. Enjoy the cozy living space with the kitchen open to the family room and an in-unit laundry space. There is ample storage with 3 closets and a kitchen pantry. You will also appreciate the reserved parking spot .This is a great community with fantastic amenities including, a beautiful pool and clubhouse you to enjoy.

Key facts

  • Clubhouse
  • Beautiful pool
  • Ample storage

Tags

IN-UNIT LAUNDRY SPACEAMPLE STORAGERESERVED PARKING SPOTBEAUTIFUL POOLCLUBHOUSE

Property features AI

Finance

  • HOA & community: Professionally managed association (M&M Property Management); Association fee $275 monthly (approximately $3,300 annually); Association phone: 866-611-5864

Exterior

  • Parking: 1 parking space
  • Utilities: Public water; Public sewer; Electricity connected; Natural gas connected
  • Home design: Condominium end unit; Low-rise building (1–3 stories); Entry on level 1; Individual ownership
  • Construction: Brick, frame, and wood siding construction; Composition roof
  • Exterior features: Covered patio; Patio

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Refrigerator
  • Bedrooms: 1 bedroom (main level)
  • Flooring: Wood flooring
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced air heating
  • Interior features: No stairs; Covered patio
  • Laundry & utility: Washer; Dryer; Laundry room (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 1-bed/1.0-bath condo listed at $170k.

Deal economics

  • At list price, monthly cash flow is $-35 ($-423/yr) — negative.
  • To cash-flow at today's rent, offer at most $164k (3.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $163k (4.0% below list).
  • Recommended offer: $150k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.0% vs local median 3.3% in Aurora — 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 72/100 on livability (#70 in CO) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, employment A-; Watch: crime F, cost of living F.
  • Cherry Creek School District No. 5 In The County Of Arapah (urban): math 40% / reading 58% proficiency, ranked #11 of 86 in CO (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Sagebrush Elementary School (math 15% / reading 17%, grade F, #781 of 966 statewide, top 82%, 417 students, 49% FRL); Laredo Middle School (math 22% / reading 37%, grade F, #129 of 270 statewide, top 51%, 920 students, 44% FRL); Smoky Hill High School (math 30% / reading 54%, grade F, #155 of 381 statewide, top 42%, 2,252 students, 42% FRL) — zoned schools average 45% FRL vs 21% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 29% at this address vs 49% district-wide (-20 pts) — the specific schools serving this property underperform the Cherry Creek School District No. 5 In The County Of Arapah average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-2.4%/yr); 272 active listings in the ZIP; high-income renter base; 3,927 units permitted in Arapahoe County in 2024 (1,525 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($125k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Arapahoe County population projected at +39% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 349 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 15y ago; this cycle's ask has dropped $26k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $130k; 31% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,600 (12.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 349 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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?
  10. 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.
  11. 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.
  12. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.96%
Cap rate
6.04%
Cash-on-cash
-0.89%
DSCR
0.96
GRM
8.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-21.6%
Equity multiple
0.28×
Total profit
$-34,457
Equity at exit
$25,348
10-year hold
IRR
-26.4%
Equity multiple
-0.07×
Total profit
$-50,906
Equity at exit
$14,698

Cash invested: $47,600 (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 80015

Rents YoY
-2.4%
Active inventory
272
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,632 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$87 /mo · $1,050/yr
Insurance
$71
HOA
$275
Vacancy / Maint / Mgmt
$343
Net cashflow
$-35

Break-even live

Break-even rent $1,677
Max offer price $163,780
Occupancy floor 97%

Sensitivity live

Price -10% $61 -5% $13 +0% $-35 +5% $-83 +10% $-131
Rent -10% $-164 -5% $-100 +0% $-35 +5% $29 +10% $94
Rate -1.0pp $50 -0.5pp $8 base $-35 +0.5pp $-79 +1.0pp $-124

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
$42,500
Closing costs
$5,100
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 condo

Monthly dues
$275 · $3,300/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 39 events

  1. 2026-06-18
    days on market $170,000 Active 349 DOM
  2. 2026-06-17
    days on market $170,000 Active 348 DOM
  3. 2026-06-16
    days on market $170,000 Active 347 DOM
  4. 2026-06-15
    days on market $170,000 Active 346 DOM
  5. 2026-06-13
    days on market $170,000 Active 344 DOM
  6. 2026-06-13
    days on market $170,000 Active 343 DOM
  7. 2026-06-10
    days on market $170,000 Active 340 DOM
  8. 2026-06-08
    days on market $170,000 Active 339 DOM
  9. 2026-06-07
    days on market $170,000 Active 338 DOM
  10. 2026-06-04
    days on market $170,000 Active 335 DOM
  11. 2026-06-03
    days on market $170,000 Active 334 DOM
  12. 2026-06-02
    days on market $170,000 Active 333 DOM
  13. 2026-06-01
    days on market $170,000 Active 332 DOM
  14. 2026-05-31
    days on market $170,000 Active 331 DOM
  15. 2026-04-11
    price $180,000 570-char remark
    Show marketing remark (570 chars)

    Don't miss this amazing 1 bed 1 bath home in the Discovery at Crown Point Community! Conveniently located just blocks from Cherry Creek Reservoir, shopping, restaurants, parks, recreation and trails. This is a light and bright condo on the first floor. Enjoy the cozy living space with the kitchen open to the family room and an in-unit laundry space. There is ample storage with 3 closets and a kitchen pantry. You will also appreciate the reserved parking spot .This is a great community with fantastic amenities including, a beautiful pool and clubhouse you to enjoy.

  16. 2026-04-11
    price $180,000 570-char remark
    Show marketing remark (570 chars)

    Don't miss this amazing 1 bed 1 bath home in the Discovery at Crown Point Community! Conveniently located just blocks from Cherry Creek Reservoir, shopping, restaurants, parks, recreation and trails. This is a light and bright condo on the first floor. Enjoy the cozy living space with the kitchen open to the family room and an in-unit laundry space. There is ample storage with 3 closets and a kitchen pantry. You will also appreciate the reserved parking spot .This is a great community with fantastic amenities including, a beautiful pool and clubhouse you to enjoy.

  17. 2026-02-03
    status Active 570-char remark
    Show marketing remark (570 chars)

    Don't miss this amazing 1 bed 1 bath home in the Discovery at Crown Point Community! Conveniently located just blocks from Cherry Creek Reservoir, shopping, restaurants, parks, recreation and trails. This is a light and bright condo on the first floor. Enjoy the cozy living space with the kitchen open to the family room and an in-unit laundry space. There is ample storage with 3 closets and a kitchen pantry. You will also appreciate the reserved parking spot .This is a great community with fantastic amenities including, a beautiful pool and clubhouse you to enjoy.

  18. 2026-02-03
    price $190,000 570-char remark
    Show marketing remark (570 chars)

    Don't miss this amazing 1 bed 1 bath home in the Discovery at Crown Point Community! Conveniently located just blocks from Cherry Creek Reservoir, shopping, restaurants, parks, recreation and trails. This is a light and bright condo on the first floor. Enjoy the cozy living space with the kitchen open to the family room and an in-unit laundry space. There is ample storage with 3 closets and a kitchen pantry. You will also appreciate the reserved parking spot .This is a great community with fantastic amenities including, a beautiful pool and clubhouse you to enjoy.

  19. 2026-02-03
    price $190,000 570-char remark
    Show marketing remark (570 chars)

    Don't miss this amazing 1 bed 1 bath home in the Discovery at Crown Point Community! Conveniently located just blocks from Cherry Creek Reservoir, shopping, restaurants, parks, recreation and trails. This is a light and bright condo on the first floor. Enjoy the cozy living space with the kitchen open to the family room and an in-unit laundry space. There is ample storage with 3 closets and a kitchen pantry. You will also appreciate the reserved parking spot .This is a great community with fantastic amenities including, a beautiful pool and clubhouse you to enjoy.

  20. 2026-02-03
    status Active 570-char remark
    Show marketing remark (570 chars)

    Don't miss this amazing 1 bed 1 bath home in the Discovery at Crown Point Community! Conveniently located just blocks from Cherry Creek Reservoir, shopping, restaurants, parks, recreation and trails. This is a light and bright condo on the first floor. Enjoy the cozy living space with the kitchen open to the family room and an in-unit laundry space. There is ample storage with 3 closets and a kitchen pantry. You will also appreciate the reserved parking spot .This is a great community with fantastic amenities including, a beautiful pool and clubhouse you to enjoy.

  21. 2026-01-31
    historical 570-char remark
    Show marketing remark (570 chars)

    Don't miss this amazing 1 bed 1 bath home in the Discovery at Crown Point Community! Conveniently located just blocks from Cherry Creek Reservoir, shopping, restaurants, parks, recreation and trails. This is a light and bright condo on the first floor. Enjoy the cozy living space with the kitchen open to the family room and an in-unit laundry space. There is ample storage with 3 closets and a kitchen pantry. You will also appreciate the reserved parking spot .This is a great community with fantastic amenities including, a beautiful pool and clubhouse you to enjoy.

  22. 2026-01-31
    historical 570-char remark
    Show marketing remark (570 chars)

    Don't miss this amazing 1 bed 1 bath home in the Discovery at Crown Point Community! Conveniently located just blocks from Cherry Creek Reservoir, shopping, restaurants, parks, recreation and trails. This is a light and bright condo on the first floor. Enjoy the cozy living space with the kitchen open to the family room and an in-unit laundry space. There is ample storage with 3 closets and a kitchen pantry. You will also appreciate the reserved parking spot .This is a great community with fantastic amenities including, a beautiful pool and clubhouse you to enjoy.

  23. 2025-07-01
    listed $196,000 Active 570-char remark
    Show marketing remark (570 chars)

    Don't miss this amazing 1 bed 1 bath home in the Discovery at Crown Point Community! Conveniently located just blocks from Cherry Creek Reservoir, shopping, restaurants, parks, recreation and trails. This is a light and bright condo on the first floor. Enjoy the cozy living space with the kitchen open to the family room and an in-unit laundry space. There is ample storage with 3 closets and a kitchen pantry. You will also appreciate the reserved parking spot .This is a great community with fantastic amenities including, a beautiful pool and clubhouse you to enjoy.

  24. 2025-07-01
    listed $196,000 Active 570-char remark
    Show marketing remark (570 chars)

    Don't miss this amazing 1 bed 1 bath home in the Discovery at Crown Point Community! Conveniently located just blocks from Cherry Creek Reservoir, shopping, restaurants, parks, recreation and trails. This is a light and bright condo on the first floor. Enjoy the cozy living space with the kitchen open to the family room and an in-unit laundry space. There is ample storage with 3 closets and a kitchen pantry. You will also appreciate the reserved parking spot .This is a great community with fantastic amenities including, a beautiful pool and clubhouse you to enjoy.

  25. 2023-07-01
    historical
  26. 2018-06-04
    soldstatus $129,700
  27. 2018-05-31
    soldstatus $129,700 Sold 971-char remark
    Show marketing remark (971 chars)

    MOST AFFORDABLE HOME IN THIS ZIP CODE!! Have the freedom to live life to the fullest and still come home to a carefree cozy home!! The AFFORDABILITY and the low maintenance size of this home will allow you to spend all of your time doing the things you love! Great kitchen space with a window above the sink, a full pantry and all appliances (brand new stove and all others are newer)! Loads of storage - 3 full size closets, built-in shelving and a fabulous storage closet on the west facing patio! Light and bright! Wood floors - professionally refinished! ALL NEW SHOWER with low maintenance surround! Slider in living room opens to covered patio! New paint! IDEAL LOCATION IN SOUTH AURORA! Designated parking space just steps from the front door! Main level carefree living! Nice community with responsive HOA! Add this one to your showing list - you do not want to miss out! Agent owner. Please excuse the dust - the community is getting brand new siding!

  28. 2018-05-03
    status Under Contract 971-char remark
    Show marketing remark (971 chars)

    MOST AFFORDABLE HOME IN THIS ZIP CODE!! Have the freedom to live life to the fullest and still come home to a carefree cozy home!! The AFFORDABILITY and the low maintenance size of this home will allow you to spend all of your time doing the things you love! Great kitchen space with a window above the sink, a full pantry and all appliances (brand new stove and all others are newer)! Loads of storage - 3 full size closets, built-in shelving and a fabulous storage closet on the west facing patio! Light and bright! Wood floors - professionally refinished! ALL NEW SHOWER with low maintenance surround! Slider in living room opens to covered patio! New paint! IDEAL LOCATION IN SOUTH AURORA! Designated parking space just steps from the front door! Main level carefree living! Nice community with responsive HOA! Add this one to your showing list - you do not want to miss out! Agent owner. Please excuse the dust - the community is getting brand new siding!

  29. 2018-05-01
    price $130,000 971-char remark
    Show marketing remark (971 chars)

    MOST AFFORDABLE HOME IN THIS ZIP CODE!! Have the freedom to live life to the fullest and still come home to a carefree cozy home!! The AFFORDABILITY and the low maintenance size of this home will allow you to spend all of your time doing the things you love! Great kitchen space with a window above the sink, a full pantry and all appliances (brand new stove and all others are newer)! Loads of storage - 3 full size closets, built-in shelving and a fabulous storage closet on the west facing patio! Light and bright! Wood floors - professionally refinished! ALL NEW SHOWER with low maintenance surround! Slider in living room opens to covered patio! New paint! IDEAL LOCATION IN SOUTH AURORA! Designated parking space just steps from the front door! Main level carefree living! Nice community with responsive HOA! Add this one to your showing list - you do not want to miss out! Agent owner. Please excuse the dust - the community is getting brand new siding!

  30. 2018-04-20
    price $134,000 971-char remark
    Show marketing remark (971 chars)

    MOST AFFORDABLE HOME IN THIS ZIP CODE!! Have the freedom to live life to the fullest and still come home to a carefree cozy home!! The AFFORDABILITY and the low maintenance size of this home will allow you to spend all of your time doing the things you love! Great kitchen space with a window above the sink, a full pantry and all appliances (brand new stove and all others are newer)! Loads of storage - 3 full size closets, built-in shelving and a fabulous storage closet on the west facing patio! Light and bright! Wood floors - professionally refinished! ALL NEW SHOWER with low maintenance surround! Slider in living room opens to covered patio! New paint! IDEAL LOCATION IN SOUTH AURORA! Designated parking space just steps from the front door! Main level carefree living! Nice community with responsive HOA! Add this one to your showing list - you do not want to miss out! Agent owner. Please excuse the dust - the community is getting brand new siding!

  31. 2018-04-20
    status Active 971-char remark
    Show marketing remark (971 chars)

    MOST AFFORDABLE HOME IN THIS ZIP CODE!! Have the freedom to live life to the fullest and still come home to a carefree cozy home!! The AFFORDABILITY and the low maintenance size of this home will allow you to spend all of your time doing the things you love! Great kitchen space with a window above the sink, a full pantry and all appliances (brand new stove and all others are newer)! Loads of storage - 3 full size closets, built-in shelving and a fabulous storage closet on the west facing patio! Light and bright! Wood floors - professionally refinished! ALL NEW SHOWER with low maintenance surround! Slider in living room opens to covered patio! New paint! IDEAL LOCATION IN SOUTH AURORA! Designated parking space just steps from the front door! Main level carefree living! Nice community with responsive HOA! Add this one to your showing list - you do not want to miss out! Agent owner. Please excuse the dust - the community is getting brand new siding!

  32. 2018-04-12
    historical 971-char remark
    Show marketing remark (971 chars)

    MOST AFFORDABLE HOME IN THIS ZIP CODE!! Have the freedom to live life to the fullest and still come home to a carefree cozy home!! The AFFORDABILITY and the low maintenance size of this home will allow you to spend all of your time doing the things you love! Great kitchen space with a window above the sink, a full pantry and all appliances (brand new stove and all others are newer)! Loads of storage - 3 full size closets, built-in shelving and a fabulous storage closet on the west facing patio! Light and bright! Wood floors - professionally refinished! ALL NEW SHOWER with low maintenance surround! Slider in living room opens to covered patio! New paint! IDEAL LOCATION IN SOUTH AURORA! Designated parking space just steps from the front door! Main level carefree living! Nice community with responsive HOA! Add this one to your showing list - you do not want to miss out! Agent owner. Please excuse the dust - the community is getting brand new siding!

  33. 2018-02-20
    listed $135,000 Active 971-char remark
    Show marketing remark (971 chars)

    MOST AFFORDABLE HOME IN THIS ZIP CODE!! Have the freedom to live life to the fullest and still come home to a carefree cozy home!! The AFFORDABILITY and the low maintenance size of this home will allow you to spend all of your time doing the things you love! Great kitchen space with a window above the sink, a full pantry and all appliances (brand new stove and all others are newer)! Loads of storage - 3 full size closets, built-in shelving and a fabulous storage closet on the west facing patio! Light and bright! Wood floors - professionally refinished! ALL NEW SHOWER with low maintenance surround! Slider in living room opens to covered patio! New paint! IDEAL LOCATION IN SOUTH AURORA! Designated parking space just steps from the front door! Main level carefree living! Nice community with responsive HOA! Add this one to your showing list - you do not want to miss out! Agent owner. Please excuse the dust - the community is getting brand new siding!

  34. 2011-04-20
    soldstatus $21,500 Sold
  35. 2011-03-25
    status Under Contract
  36. 2011-03-22
    status Pending
  37. 2011-03-15
    listed $18,810 Active
  38. 1999-12-27
    soldstatus $48,500
  39. 1991-02-15
    soldstatus $7,507

ⓘ 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
$1,050 · $87/mo
Projected year-2 tax
$1,050 · $87/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 6/10 Major FEMA zone X (unshaded) · 73% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥92°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 2 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
$19,589
− Mortgage interest
−$9,523
− Property taxes
−$1,050
− Insurance
−$850
− Repairs & maintenance
−$1,567
− Management
−$1,567
− HOA
−$3,300
− Depreciation
−$4,945
Taxable loss
−$3,213
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$771
After-tax cash flow
$349/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
Cherry Creek School District No. 5 In The County Of Arapah
NCES district ID
0802910
Math proficiency
40% ▼ -4.00%
Reading proficiency
58% ▲ 5.00%
Median HH income
$73,326
Composite
44.12/100
National rank
#2866
State rank
#11 of 86 in CO

Livability — Aurora

Score
72/100
State rank
#70
US rank
#6441

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Aurora, CO
County
Arapahoe County · 715,018 people
City population
397,430
Metro
Denver-Aurora-Lakewood, CO
Population (ZIP)
72,316
Household income
$124,702
Rent vs Own
17.8% rent · 82.2% own
Severe rent burden
1012.0

Population outlook (Arapahoe County) Hauer SSP2

Today (2025)
757,407 people
By 2030
819,724 · +8.2%
By 2040
940,367 · +24.2%
By 2050
1,053,720 · +39.1%
By 2075
1,297,693 · +71.3%
By 2100
1,412,796 · +86.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 61% Hispanic / Latino 16% Two or more races 11% Black 9% Asian 9%
Hispanic origin (detail)
Mexican 11% Puerto Rican 1%
Common ancestry
Italian 4% Lithuanian 2% Romanian 2%
Foreign-born
15% · Canada, South Korea, China
Languages at home
79% English-only · Spanish 8% Other Indo-European 2% Korean 2%

Political lean MEDSL · Arapahoe

2024 margin
Strong D (+20.1) · D 58.6% · R 38.5% · Other 2.9%
2008→2024 swing
+7.2pp toward D · 2008: 12.9pp · 2024: 20.1pp
All cycles
2024: D+20.1 2020: D+24.6 2016: D+13.8 2012: D+8.3 2008: D+12.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -235.01%
Current HPI
252.5903
Rent YoY
▼ -2.37%
Metro
Denver-Aurora-Lakewood, CO
State GDP YoY
▲ 1.95%
F500 in state
14

Industry mix (Fortune 500 HQ in CO)

Industry F500 HQs Revenue

Price history

+2297.8% since first listed
25 events — show timeline
  • 2026-04-11 Price Changed $180,000 IRES
  • 2026-04-11 Price Changed $180,000 REColorado as Distributed by MLS Grid
  • 2026-02-03 Relisted IRES
  • 2026-02-03 Price Changed $190,000 IRES
  • 2026-02-03 Price Changed $190,000 REColorado as Distributed by MLS Grid
  • 2026-02-03 Relisted REColorado as Distributed by MLS Grid
  • 2026-01-31 Listing Removed REColorado as Distributed by MLS Grid
  • 2026-01-31 Listing Removed IRES
  • 2025-07-01 Listed $196,000 REColorado as Distributed by MLS Grid
  • 2025-07-01 Listed $196,000 IRES
  • 2023-07-01 Rental Removed RENTFEEDER
  • 2018-06-04 Sold (Public Records) $129,700 Public Records
  • 2018-05-31 Sold (MLS) $129,700 REColorado as Distributed by MLS Grid
  • 2018-05-03 Pending REColorado as Distributed by MLS Grid
  • 2018-05-01 Price Changed $130,000 REColorado as Distributed by MLS Grid
  • 2018-04-20 Price Changed $134,000 REColorado as Distributed by MLS Grid
  • 2018-04-20 Relisted REColorado as Distributed by MLS Grid
  • 2018-04-12 Listing Removed REColorado as Distributed by MLS Grid
  • 2018-02-20 Listed $135,000 REColorado as Distributed by MLS Grid
  • 2011-04-20 Sold (MLS) $21,500 REColorado as Distributed by MLS Grid
  • 2011-03-25 Pending REColorado as Distributed by MLS Grid
  • 2011-03-22 Pending REColorado as Distributed by MLS Grid
  • 2011-03-15 Listed $18,810 REColorado as Distributed by MLS Grid
  • 1999-12-27 Sold (Public Records) $48,500 Public Records
  • 1991-02-15 Sold (Public Records) $7,507 Public Records

Property tax history

+11.2%/yr

Latest (2025): $1,050 · +40.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…