CashFlowRE
Sign in Sign up
None
B Composite 70.08
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.9/5.0
  • Schools +3.5/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$144,900

None · Thornton, CO 80260
3 bd · 2.0 ba · 2,714 sqft · SingleFamily public records · 34 Days on market
Built 2001 1,600 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Step into style and comfort with this beautifully updated double-wide home in desirable Woodland Hills. Offering 1,456 sq ft of thoughtfully designed living space, this home features sleek new laminate flooring and fresh new modern grey paint throughout. Outside, enjoy the convenience of a COVERED CARPORT, storage shed with a FULLY FENCED YARD for your furry friends! Inside, take immediate notice of the large open space, ceiling fan, and large windows which fill the home with lots natural light. The open-concept family room flows seamlessly into the dining area, highlighted by a chandelier and oversized windows—perfect for hosting or everyday meals. The kitchen impresses with crisp white cabinetry, all appliances included, and a peninsula ideal for barstool seating. The spacious primary suite includes an en-suite bath with a walk-in closet and luxurious soaking tub and a large vanity and sink area with lots of storage space! Two additional bedrooms share a full bath with a shower-tub combo. The laundry area includes washer, dryer, with an exterior door and LOADS of storage space and overhead storage. BRAND NEW ROOF WITH WARRANTY! HOME FELL OUT OF CONTRACT DUE TO FINANCING! A rare find in Woodland Hills! CALL TO SCHEDULE A SHOWING TODAY!

Key facts

  • Quartz countertops
  • Central a/c
  • Parking space

Tags

BRAND-NEW KITCHENQUARTZ COUNTERTOPSCENTRAL A/CAMPLE STORAGEPARKING SPACESIDE-BY-SIDE PARKING

Property features AI

Finance

  • Other: Park name: Woodland Hills; Manufacture make: SKTM; Lot number: 362
  • Financial info: Land lease: $1,234 per month, lease expires December 30, 2025
  • HOA & community: Part of Woodland Hills association (professionally managed); Association amenities include clubhouse, fitness center, playground, and pool; Association fees billed monthly (includes grounds maintenance); Land lease in place for the site (monthly fee)

Exterior

  • Parking: Space for 5 vehicles; Parking surfaces: concrete and gravel
  • Utilities: Electricity available and connected; Natural gas connected; Community sewer
  • Home design: Manufactured in-park home; Manufactured home subtype; Faces north; Individual ownership
  • Construction: Vinyl siding; Composition roof; Mobile home dimensions approximately 40' x 24'; Vinyl skirting
  • Exterior features: Deck; Partial fencing; Lot located in a manufactured-home park (Woodland Hills)

Interior

  • Kitchen: Convection oven; Cooktop; Dishwasher; Refrigerator
  • Bedrooms: Three bedrooms, all on the main level (one is the primary suite)
  • Bathrooms: Two full bathrooms, both on the main level (one is en suite to the primary)
  • Heating & cooling: Forced-air heating; Central air conditioning
  • Interior features: Convection oven; Cooktop; Dishwasher; Refrigerator; Primary suite; En suite bathroom; Family room
  • Laundry & utility: Washer; Dryer; Dedicated laundry room 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 single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $145k).
  • Recommended offer: $141k (3.0% below list) — sets the bar for market timing.
  • Cap rate 15.2% vs local median 3.5% in Thornton — 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 78/100 on livability (#19 in CO, #2,583 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+, housing A+; Watch: crime D+, cost of living F.
  • Adams 12 Five Star Schools (suburban): math 31% / reading 46% proficiency, ranked #26 of 86 in CO (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: North Star Elementary School (math 10% / reading 15%, grade F, #854 of 966 statewide, top 90%, 361 students, 87% FRL); Thornton Middle School (math 5% / reading 12%, grade F, #255 of 270 statewide, top 94%, 732 students, 90% FRL); Northglenn High School (math 16% / reading 38%, grade F, #257 of 381 statewide, top 68%, 1,959 students, 69% FRL) — zoned schools average 82% FRL vs 33% district-wide (49 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 16% at this address vs 38% district-wide (-22 pts) — the specific schools serving this property underperform the Adams 12 Five Star Schools average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents flat; 138 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); 2,299 units permitted in Adams County in 2024 (343 in 5+ unit buildings).
  • At $2,626/mo this rent would consume 51% of the median local household income ($62k/yr) (locally 1521% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Adams County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.8% rent growth), your $41k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 27 sale attempts; this cycle's ask is 81% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $107k; 35% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $140,553 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is D 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?
  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
1.81%
Cap rate
15.18%
Cash-on-cash
31.75%
DSCR
2.41
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$578,082
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
663 Polaris Pl 0.58mi 3/2.0 2,376 (-12%) 0mo $470,000 $198 52
865 W 96th Ave 0.73mi 4/3.0 (+1) 2,602 (-4%) 0mo $555,000 $213 50
965 W 96th Ave 0.72mi 4/3.0 (+1) 2,685 (-1%) 13mo $575,000 $214 45
9627 Huron St 0.72mi 3/3.0 2,440 (-10%) 2mo $535,000 $219 44
9508 Lou Dr 0.66mi 3/3.0 2,334 (-14%) 8mo $505,100 $216 35
581 W 87th Pl 0.53mi 4/3.0 (+1) 2,382 (-12%) 15mo $465,000 $195 33
547 Polaris Pl 0.63mi 4/3.0 (+1) 2,376 (-12%) 11mo $445,000 $187 31
720 Comet Cir 0.73mi 4/3.0 (+1) 2,352 (-13%) 21mo $480,000 $204 17

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 · 0.77% rent growth · sell at horizon

5-year hold
IRR
24.1%
Equity multiple
1.97×
Total profit
$39,159
Equity at exit
$21,605
10-year hold
IRR
30.5%
Equity multiple
3.46×
Total profit
$99,670
Equity at exit
$12,528

Cash invested: $40,572 (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 80260

Rents YoY
0.8%
Active inventory
138
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$2,626 high interval (Pro) →
Mortgage (P&I)
$760
Tax est. 1.5%
$181 /mo · $2,174/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$552
Net cashflow
$1,073

Break-even live

Break-even rent $1,268
Max offer price $144,900
Occupancy floor 54%

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
$36,225
Closing costs
$4,347
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8488 Kalamath Ct Denver, CO 3.0 2.5 1892 $2,600 $1.37 11d 1 0.64mi
536 Niver Ave Northglenn, CO 4.0 2.0 1752 $2,979 $1.70 24d 1 1.28mi
546 Leona Dr Denver, CO 4.0 2.0 1998 $3,300 $1.65 2d 1 1.29mi
7961 Granada Rd Denver, CO 3.0 2.0 1850 $3,300 $1.78 12d 1 1.38mi
7893 Greenwood Blvd Denver, CO 4.0 2.0 2450 $2,895 $1.18 21d 1 1.45mi
87 E 81st Ave Denver, CO 3.0 2.0 1800 $2,695 $1.50 24d 1 1.46mi
2131 W 101st Cir Thornton, CO 4.0 4.0 2598 $3,050 $1.17 11d 1 1.47mi

Listing history 50 events

  1. 2026-06-18
    days on market $144,900 Active 34 DOM
  2. 2026-06-17
    days on market $144,900 Active 33 DOM
  3. 2026-06-16
    days on market $144,900 Active 32 DOM
  4. 2026-06-15
    days on market $144,900 Active 31 DOM
  5. 2026-06-13
    days on market $144,900 Active 29 DOM
  6. 2026-06-13
    days on market $144,900 Active 28 DOM
  7. 2026-06-09
    days on market $144,900 Active 25 DOM
  8. 2026-06-08
    days on market $144,900 Active 24 DOM
  9. 2026-06-07
    days on market $144,900 Active 23 DOM
  10. 2026-06-04
    days on market $144,900 Active 20 DOM
  11. 2026-06-03
    days on market $144,900 Active 19 DOM
  12. 2026-06-02
    days on market $144,900 Active 18 DOM
  13. 2026-06-01
    days on market $144,900 Active 17 DOM
  14. 2026-05-31
    days on market $144,900 Active 16 DOM
  15. 2026-04-22
    soldstatus $107,000 Closed 1262-char remark
    Show marketing remark (1262 chars)

    Step into style and comfort with this beautifully updated double-wide home in desirable Woodland Hills. Offering 1,456 sq ft of thoughtfully designed living space, this home features sleek new laminate flooring and fresh new modern grey paint throughout. Outside, enjoy the convenience of a COVERED CARPORT, storage shed with a FULLY FENCED YARD for your furry friends! Inside, take immediate notice of the large open space, ceiling fan, and large windows which fill the home with lots natural light. The open-concept family room flows seamlessly into the dining area, highlighted by a chandelier and oversized windows—perfect for hosting or everyday meals. The kitchen impresses with crisp white cabinetry, all appliances included, and a peninsula ideal for barstool seating. The spacious primary suite includes an en-suite bath with a walk-in closet and luxurious soaking tub and a large vanity and sink area with lots of storage space! Two additional bedrooms share a full bath with a shower-tub combo. The laundry area includes washer, dryer, with an exterior door and LOADS of storage space and overhead storage. BRAND NEW ROOF WITH WARRANTY! HOME FELL OUT OF CONTRACT DUE TO FINANCING! A rare find in Woodland Hills! CALL TO SCHEDULE A SHOWING TODAY!

  16. 2026-04-01
    historical
  17. 2026-03-28
    historical
  18. 2026-03-10
    status Pending Accepting Backup Offers 1262-char remark
    Show marketing remark (1262 chars)

    Step into style and comfort with this beautifully updated double-wide home in desirable Woodland Hills. Offering 1,456 sq ft of thoughtfully designed living space, this home features sleek new laminate flooring and fresh new modern grey paint throughout. Outside, enjoy the convenience of a COVERED CARPORT, storage shed with a FULLY FENCED YARD for your furry friends! Inside, take immediate notice of the large open space, ceiling fan, and large windows which fill the home with lots natural light. The open-concept family room flows seamlessly into the dining area, highlighted by a chandelier and oversized windows—perfect for hosting or everyday meals. The kitchen impresses with crisp white cabinetry, all appliances included, and a peninsula ideal for barstool seating. The spacious primary suite includes an en-suite bath with a walk-in closet and luxurious soaking tub and a large vanity and sink area with lots of storage space! Two additional bedrooms share a full bath with a shower-tub combo. The laundry area includes washer, dryer, with an exterior door and LOADS of storage space and overhead storage. BRAND NEW ROOF WITH WARRANTY! HOME FELL OUT OF CONTRACT DUE TO FINANCING! A rare find in Woodland Hills! CALL TO SCHEDULE A SHOWING TODAY!

  19. 2026-03-05
    price $109,900 1262-char remark
    Show marketing remark (1262 chars)

    Step into style and comfort with this beautifully updated double-wide home in desirable Woodland Hills. Offering 1,456 sq ft of thoughtfully designed living space, this home features sleek new laminate flooring and fresh new modern grey paint throughout. Outside, enjoy the convenience of a COVERED CARPORT, storage shed with a FULLY FENCED YARD for your furry friends! Inside, take immediate notice of the large open space, ceiling fan, and large windows which fill the home with lots natural light. The open-concept family room flows seamlessly into the dining area, highlighted by a chandelier and oversized windows—perfect for hosting or everyday meals. The kitchen impresses with crisp white cabinetry, all appliances included, and a peninsula ideal for barstool seating. The spacious primary suite includes an en-suite bath with a walk-in closet and luxurious soaking tub and a large vanity and sink area with lots of storage space! Two additional bedrooms share a full bath with a shower-tub combo. The laundry area includes washer, dryer, with an exterior door and LOADS of storage space and overhead storage. BRAND NEW ROOF WITH WARRANTY! HOME FELL OUT OF CONTRACT DUE TO FINANCING! A rare find in Woodland Hills! CALL TO SCHEDULE A SHOWING TODAY!

  20. 2026-02-20
    status Active
  21. 2026-02-12
    historical
  22. 2026-02-04
    status Pending
  23. 2026-01-29
    status Active
  24. 2026-01-29
    soldstatus $89,990 Closed
  25. 2026-01-27
    price $144,900
  26. 2026-01-16
    status Pending Accepting Backup Offers
  27. 2026-01-10
    price $133,000
  28. 2026-01-08
    status Active 1262-char remark
    Show marketing remark (1262 chars)

    Step into style and comfort with this beautifully updated double-wide home in desirable Woodland Hills. Offering 1,456 sq ft of thoughtfully designed living space, this home features sleek new laminate flooring and fresh new modern grey paint throughout. Outside, enjoy the convenience of a COVERED CARPORT, storage shed with a FULLY FENCED YARD for your furry friends! Inside, take immediate notice of the large open space, ceiling fan, and large windows which fill the home with lots natural light. The open-concept family room flows seamlessly into the dining area, highlighted by a chandelier and oversized windows—perfect for hosting or everyday meals. The kitchen impresses with crisp white cabinetry, all appliances included, and a peninsula ideal for barstool seating. The spacious primary suite includes an en-suite bath with a walk-in closet and luxurious soaking tub and a large vanity and sink area with lots of storage space! Two additional bedrooms share a full bath with a shower-tub combo. The laundry area includes washer, dryer, with an exterior door and LOADS of storage space and overhead storage. BRAND NEW ROOF WITH WARRANTY! HOME FELL OUT OF CONTRACT DUE TO FINANCING! A rare find in Woodland Hills! CALL TO SCHEDULE A SHOWING TODAY!

  29. 2026-01-06
    historical
  30. 2026-01-05
    status Pending Accepting Backup Offers 1262-char remark
    Show marketing remark (1262 chars)

    Step into style and comfort with this beautifully updated double-wide home in desirable Woodland Hills. Offering 1,456 sq ft of thoughtfully designed living space, this home features sleek new laminate flooring and fresh new modern grey paint throughout. Outside, enjoy the convenience of a COVERED CARPORT, storage shed with a FULLY FENCED YARD for your furry friends! Inside, take immediate notice of the large open space, ceiling fan, and large windows which fill the home with lots natural light. The open-concept family room flows seamlessly into the dining area, highlighted by a chandelier and oversized windows—perfect for hosting or everyday meals. The kitchen impresses with crisp white cabinetry, all appliances included, and a peninsula ideal for barstool seating. The spacious primary suite includes an en-suite bath with a walk-in closet and luxurious soaking tub and a large vanity and sink area with lots of storage space! Two additional bedrooms share a full bath with a shower-tub combo. The laundry area includes washer, dryer, with an exterior door and LOADS of storage space and overhead storage. BRAND NEW ROOF WITH WARRANTY! HOME FELL OUT OF CONTRACT DUE TO FINANCING! A rare find in Woodland Hills! CALL TO SCHEDULE A SHOWING TODAY!

  31. 2026-01-02
    price $114,900 1262-char remark
    Show marketing remark (1262 chars)

    Step into style and comfort with this beautifully updated double-wide home in desirable Woodland Hills. Offering 1,456 sq ft of thoughtfully designed living space, this home features sleek new laminate flooring and fresh new modern grey paint throughout. Outside, enjoy the convenience of a COVERED CARPORT, storage shed with a FULLY FENCED YARD for your furry friends! Inside, take immediate notice of the large open space, ceiling fan, and large windows which fill the home with lots natural light. The open-concept family room flows seamlessly into the dining area, highlighted by a chandelier and oversized windows—perfect for hosting or everyday meals. The kitchen impresses with crisp white cabinetry, all appliances included, and a peninsula ideal for barstool seating. The spacious primary suite includes an en-suite bath with a walk-in closet and luxurious soaking tub and a large vanity and sink area with lots of storage space! Two additional bedrooms share a full bath with a shower-tub combo. The laundry area includes washer, dryer, with an exterior door and LOADS of storage space and overhead storage. BRAND NEW ROOF WITH WARRANTY! HOME FELL OUT OF CONTRACT DUE TO FINANCING! A rare find in Woodland Hills! CALL TO SCHEDULE A SHOWING TODAY!

  32. 2026-01-02
    historical
    Show marketing remark (1262 chars)

    Step into style and comfort with this beautifully updated double-wide home in desirable Woodland Hills. Offering 1,456 sq ft of thoughtfully designed living space, this home features sleek new laminate flooring and fresh new modern grey paint throughout. Outside, enjoy the convenience of a COVERED CARPORT, storage shed with a FULLY FENCED YARD for your furry friends! Inside, take immediate notice of the large open space, ceiling fan, and large windows which fill the home with lots natural light. The open-concept family room flows seamlessly into the dining area, highlighted by a chandelier and oversized windows—perfect for hosting or everyday meals. The kitchen impresses with crisp white cabinetry, all appliances included, and a peninsula ideal for barstool seating. The spacious primary suite includes an en-suite bath with a walk-in closet and luxurious soaking tub and a large vanity and sink area with lots of storage space! Two additional bedrooms share a full bath with a shower-tub combo. The laundry area includes washer, dryer, with an exterior door and LOADS of storage space and overhead storage. BRAND NEW ROOF WITH WARRANTY! HOME FELL OUT OF CONTRACT DUE TO FINANCING! A rare find in Woodland Hills! CALL TO SCHEDULE A SHOWING TODAY!

  33. 2025-12-31
    historical
  34. 2025-12-23
    status Pending
  35. 2025-12-20
    status Pending Accepting Backup Offers
  36. 2025-12-19
    soldstatus $71,000 Closed
  37. 2025-12-11
    price $135,000
  38. 2025-12-08
    status Active 1262-char remark
    Show marketing remark (1262 chars)

    Step into style and comfort with this beautifully updated double-wide home in desirable Woodland Hills. Offering 1,456 sq ft of thoughtfully designed living space, this home features sleek new laminate flooring and fresh new modern grey paint throughout. Outside, enjoy the convenience of a COVERED CARPORT, storage shed with a FULLY FENCED YARD for your furry friends! Inside, take immediate notice of the large open space, ceiling fan, and large windows which fill the home with lots natural light. The open-concept family room flows seamlessly into the dining area, highlighted by a chandelier and oversized windows—perfect for hosting or everyday meals. The kitchen impresses with crisp white cabinetry, all appliances included, and a peninsula ideal for barstool seating. The spacious primary suite includes an en-suite bath with a walk-in closet and luxurious soaking tub and a large vanity and sink area with lots of storage space! Two additional bedrooms share a full bath with a shower-tub combo. The laundry area includes washer, dryer, with an exterior door and LOADS of storage space and overhead storage. BRAND NEW ROOF WITH WARRANTY! HOME FELL OUT OF CONTRACT DUE TO FINANCING! A rare find in Woodland Hills! CALL TO SCHEDULE A SHOWING TODAY!

  39. 2025-12-04
    status Active
  40. 2025-12-03
    price $63,500
  41. 2025-12-01
    status Pending Accepting Backup Offers 1262-char remark
    Show marketing remark (1262 chars)

    Step into style and comfort with this beautifully updated double-wide home in desirable Woodland Hills. Offering 1,456 sq ft of thoughtfully designed living space, this home features sleek new laminate flooring and fresh new modern grey paint throughout. Outside, enjoy the convenience of a COVERED CARPORT, storage shed with a FULLY FENCED YARD for your furry friends! Inside, take immediate notice of the large open space, ceiling fan, and large windows which fill the home with lots natural light. The open-concept family room flows seamlessly into the dining area, highlighted by a chandelier and oversized windows—perfect for hosting or everyday meals. The kitchen impresses with crisp white cabinetry, all appliances included, and a peninsula ideal for barstool seating. The spacious primary suite includes an en-suite bath with a walk-in closet and luxurious soaking tub and a large vanity and sink area with lots of storage space! Two additional bedrooms share a full bath with a shower-tub combo. The laundry area includes washer, dryer, with an exterior door and LOADS of storage space and overhead storage. BRAND NEW ROOF WITH WARRANTY! HOME FELL OUT OF CONTRACT DUE TO FINANCING! A rare find in Woodland Hills! CALL TO SCHEDULE A SHOWING TODAY!

  42. 2025-11-21
    listed $79,975 Active
  43. 2025-11-18
    price $70,000
  44. 2025-11-16
    price $89,990
  45. 2025-11-12
    price $72,500
  46. 2025-11-11
    status Active 1262-char remark
    Show marketing remark (1262 chars)

    Step into style and comfort with this beautifully updated double-wide home in desirable Woodland Hills. Offering 1,456 sq ft of thoughtfully designed living space, this home features sleek new laminate flooring and fresh new modern grey paint throughout. Outside, enjoy the convenience of a COVERED CARPORT, storage shed with a FULLY FENCED YARD for your furry friends! Inside, take immediate notice of the large open space, ceiling fan, and large windows which fill the home with lots natural light. The open-concept family room flows seamlessly into the dining area, highlighted by a chandelier and oversized windows—perfect for hosting or everyday meals. The kitchen impresses with crisp white cabinetry, all appliances included, and a peninsula ideal for barstool seating. The spacious primary suite includes an en-suite bath with a walk-in closet and luxurious soaking tub and a large vanity and sink area with lots of storage space! Two additional bedrooms share a full bath with a shower-tub combo. The laundry area includes washer, dryer, with an exterior door and LOADS of storage space and overhead storage. BRAND NEW ROOF WITH WARRANTY! HOME FELL OUT OF CONTRACT DUE TO FINANCING! A rare find in Woodland Hills! CALL TO SCHEDULE A SHOWING TODAY!

  47. 2025-11-08
    status Pending Accepting Backup Offers
  48. 2025-11-05
    price $74,500
  49. 2025-11-01
    listed $75,000 Active
  50. 2025-10-29
    listed $137,500 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥93°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 6 unhealthy d/yr today · 8 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
$31,515
− Mortgage interest
−$8,117
− Property taxes
−$2,174
− Insurance
−$724
− Repairs & maintenance
−$2,521
− Management
−$2,521
− Depreciation
−$4,215
Taxable income
$11,243
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,698
After-tax cash flow
$10,182/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
Adams 12 Five Star Schools
NCES district ID
0806900
Math proficiency
31% ▼ -4.00%
Reading proficiency
46% ▬ 0.00%
Median HH income
$67,478
Composite
34.87/100
National rank
#5086
State rank
#26 of 86 in CO

Livability — Thornton

Score
78/100
State rank
#19
US rank
#2583

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Thornton, CO
County
Adams County · 464,133 people
City population
182,398
Metro
Denver-Aurora-Lakewood, CO
Population (ZIP)
34,677
Household income
$61,852
Rent vs Own
37.6% rent · 62.4% own
Severe rent burden
1521.0

Population outlook (Adams County) Hauer SSP2

Today (2025)
598,184 people
By 2030
651,880 · +9.0%
By 2040
759,778 · +27.0%
By 2050
862,889 · +44.3%
By 2075
1,085,994 · +81.5%
By 2100
1,211,318 · +102.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Hispanic (61%)
Race & ethnicity
Hispanic / Latino 61% White 30% Two or more races 26% Asian 3% Black 3%
Hispanic origin (detail)
Mexican 51%
Common ancestry
Romanian 1% Slovak 1% Italian 1%
Foreign-born
25% · Canada, Vietnam, China
Languages at home
53% English-only · Spanish 42% Other Asian/Pacific 2% Other Indo-European 1%

Political lean MEDSL · Adams

2024 margin
Lean D (+9.0) · D 53.2% · R 44.1% · Other 2.7%
2008→2024 swing
-9.3pp toward R · 2008: 18.4pp · 2024: 9.0pp
All cycles
2024: D+9.0 2020: D+16.3 2016: D+7.2 2012: D+15.1 2008: D+18.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -260.84%
Current HPI
285.4552
Rent YoY
▲ 0.77%
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

-98.7% since first listed
97 events — show timeline
  • 2026-04-22 Sold (MLS) $107,000 REColorado as Distributed by MLS Grid
  • 2026-04-01 Listing Removed REColorado as Distributed by MLS Grid
  • 2026-03-28 Listing Removed REColorado as Distributed by MLS Grid
  • 2026-03-10 Pending REColorado as Distributed by MLS Grid
  • 2026-03-05 Price Changed $109,900 REColorado as Distributed by MLS Grid
  • 2026-02-20 Relisted REColorado as Distributed by MLS Grid
  • 2026-02-12 Listing Removed REColorado as Distributed by MLS Grid
  • 2026-02-04 Pending REColorado as Distributed by MLS Grid
  • 2026-01-29 Relisted REColorado as Distributed by MLS Grid
  • 2026-01-29 Sold (MLS) $89,990 REColorado as Distributed by MLS Grid
  • 2026-01-27 Price Changed $144,900 REColorado as Distributed by MLS Grid
  • 2026-01-16 Pending REColorado as Distributed by MLS Grid
  • 2026-01-10 Price Changed $133,000 REColorado as Distributed by MLS Grid
  • 2026-01-08 Relisted REColorado as Distributed by MLS Grid
  • 2026-01-06 Listing Removed REColorado as Distributed by MLS Grid
  • 2026-01-05 Pending REColorado as Distributed by MLS Grid
  • 2026-01-02 Price Changed $114,900 REColorado as Distributed by MLS Grid
  • 2026-01-02 Listing Removed REColorado as Distributed by MLS Grid
  • 2025-12-31 Listing Removed REColorado as Distributed by MLS Grid
  • 2025-12-23 Pending REColorado as Distributed by MLS Grid
  • 2025-12-20 Pending REColorado as Distributed by MLS Grid
  • 2025-12-19 Sold (MLS) $71,000 REColorado as Distributed by MLS Grid
  • 2025-12-11 Price Changed $135,000 REColorado as Distributed by MLS Grid
  • 2025-12-08 Relisted REColorado as Distributed by MLS Grid
  • 2025-12-04 Relisted REColorado as Distributed by MLS Grid
  • 2025-12-03 Price Changed $63,500 REColorado as Distributed by MLS Grid
  • 2025-12-01 Pending REColorado as Distributed by MLS Grid
  • 2025-11-21 Listed $79,975 REColorado as Distributed by MLS Grid
  • 2025-11-18 Price Changed $70,000 REColorado as Distributed by MLS Grid
  • 2025-11-16 Price Changed $89,990 REColorado as Distributed by MLS Grid
  • 2025-11-12 Price Changed $72,500 REColorado as Distributed by MLS Grid
  • 2025-11-11 Relisted REColorado as Distributed by MLS Grid
  • 2025-11-08 Pending REColorado as Distributed by MLS Grid
  • 2025-11-05 Price Changed $74,500 REColorado as Distributed by MLS Grid
  • 2025-11-01 Listed $75,000 REColorado as Distributed by MLS Grid
  • 2025-10-29 Listed $137,500 REColorado as Distributed by MLS Grid
  • 2025-10-28 Listing Removed REColorado as Distributed by MLS Grid
  • 2025-10-25 Listed $97,500 REColorado as Distributed by MLS Grid
  • 2025-10-17 Listing Removed REColorado as Distributed by MLS Grid
  • 2025-10-17 Listed $79,000 REColorado as Distributed by MLS Grid
  • 2025-10-09 Price Changed $76,500 REColorado as Distributed by MLS Grid
  • 2025-10-07 Listed $149,900 REColorado as Distributed by MLS Grid
  • 2025-10-06 Listing Removed REColorado as Distributed by MLS Grid
  • 2025-09-30 Pending REColorado as Distributed by MLS Grid
  • 2025-09-23 Price Changed $82,900 REColorado as Distributed by MLS Grid
  • 2025-09-16 Sold (MLS) $154,700 REColorado as Distributed by MLS Grid
  • 2025-09-15 Price Changed $100,000 REColorado as Distributed by MLS Grid
  • 2025-09-09 Relisted REColorado as Distributed by MLS Grid
  • 2025-09-04 Price Changed $83,000 REColorado as Distributed by MLS Grid
  • 2025-09-02 Pending REColorado as Distributed by MLS Grid
  • 2025-08-30 Price Changed $119,900 REColorado as Distributed by MLS Grid
  • 2025-08-29 Sold (MLS) $115,000 REColorado as Distributed by MLS Grid
  • 2025-08-25 Listing Removed REColorado as Distributed by MLS Grid
  • 2025-08-19 Price Changed $86,500 REColorado as Distributed by MLS Grid
  • 2025-08-14 Pending REColorado as Distributed by MLS Grid
  • 2025-08-11 Price Changed $115,000 REColorado as Distributed by MLS Grid
  • 2025-08-08 Sold (MLS) $105,000 REColorado as Distributed by MLS Grid
  • 2025-08-07 Listed $90,000 REColorado as Distributed by MLS Grid
  • 2025-08-04 Pending REColorado as Distributed by MLS Grid
  • 2025-07-30 Price Changed $176,900 REColorado as Distributed by MLS Grid
  • 2025-07-28 Price Changed $120,000 REColorado as Distributed by MLS Grid
  • 2025-07-24 Price Changed $145,000 REColorado as Distributed by MLS Grid
  • 2025-07-23 Listed $115,000 REColorado as Distributed by MLS Grid
  • 2025-07-23 Listed $125,000 REColorado as Distributed by MLS Grid
  • 2025-07-21 Price Changed $150,000 REColorado as Distributed by MLS Grid
  • 2025-07-20 Price Changed $140,000 REColorado as Distributed by MLS Grid
  • 2025-07-20 Listing Removed REColorado as Distributed by MLS Grid
  • 2025-07-19 Price Changed $90,000 REColorado as Distributed by MLS Grid
  • 2025-07-12 Price Changed $155,000 REColorado as Distributed by MLS Grid
  • 2025-07-10 Listed $179,900 REColorado as Distributed by MLS Grid
  • 2025-07-09 Pending REColorado as Distributed by MLS Grid
  • 2025-07-08 Price Changed $125,000 REColorado as Distributed by MLS Grid
  • 2025-07-08 Listed $110,000 REColorado as Distributed by MLS Grid
  • 2025-07-08 Listed $110,000 REColorado as Distributed by MLS Grid
  • 2025-06-24 Sold (MLS) $80,000 REColorado as Distributed by MLS Grid
  • 2025-06-19 Price Changed $105,000 REColorado as Distributed by MLS Grid
  • 2025-06-10 Price Changed $110,000 REColorado as Distributed by MLS Grid
  • 2025-06-09 Pending REColorado as Distributed by MLS Grid
  • 2025-06-08 Price Changed $69,000 REColorado as Distributed by MLS Grid
  • 2025-06-02 Price Changed $160,000 REColorado as Distributed by MLS Grid
  • 2025-05-30 Sold (MLS) $109,000 REColorado as Distributed by MLS Grid
  • 2025-05-22 Listed $110,000 REColorado as Distributed by MLS Grid
  • 2025-05-22 Sold (MLS) $110,000 REColorado as Distributed by MLS Grid
  • 2025-05-12 Price Changed $115,000 REColorado as Distributed by MLS Grid
  • 2025-05-02 Listed $120,000 REColorado as Distributed by MLS Grid
  • 2025-04-28 Price Changed $73,990 REColorado as Distributed by MLS Grid
  • 2025-04-21 Listing Removed REColorado as Distributed by MLS Grid
  • 2025-04-18 Relisted REColorado as Distributed by MLS Grid
  • 2025-04-10 Pending REColorado as Distributed by MLS Grid
  • 2025-04-10 Listed $165,000 REColorado as Distributed by MLS Grid
  • 2025-03-31 Pending REColorado as Distributed by MLS Grid
  • 2025-03-31 Relisted REColorado as Distributed by MLS Grid
  • 2025-03-26 Listed $139,900 REColorado as Distributed by MLS Grid
  • 2025-03-20 Pending REColorado as Distributed by MLS Grid
  • 2025-03-17 Listed $85,000 REColorado as Distributed by MLS Grid
  • 2025-03-02 Listed $79,000 REColorado as Distributed by MLS Grid
  • 1994-03-28 Sold (Public Records) $8,041,800 Public Records

Property tax history

+1.6%/yr

Latest (2025): $192,988 · +8.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…