CashFlowRE
Sign in Sign up
61 San Isabel Blvd
D- Composite 39.17
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 +12.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +3.8/10.0
  • Livability +3.6/5.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +2.2/10.0
  • Schools +1.7/10.0

$139,000

61 San Isabel Blvd · Walsenburg, CO 81089
2 bd · 2.0 ba · 1,288 sqft · SingleFamily public records · 223 Days on market
Built 2000 0.72 ac lot

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

Listing remarks MLS

Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

Key facts

  • Large backyard
  • Partial fencing
  • Close to everything

Tags

LARGE BACKYARDPARTIAL FENCINGEASY ACCESS TO AMENITIESCLOSE TO EVERYTHING

Property features AI

Exterior

  • Utilities: Septic tank sewer; Public water
  • Home design: Single-family manufactured home; One story
  • Construction: Frame construction; Composition roof
  • Exterior features: Gravel road frontage; Public road frontage; Public water

Interior

  • Kitchen: Main level kitchen
  • Bedrooms: 3 bedrooms - all on the main level; Primary suite on the main level with en suite bathroom
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms - both on the main level
  • Heating & cooling: Forced air heating
  • Interior features: Ceiling fans; Walk-in closet(s); Living room fireplace (1)

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 2-bed/2.0-bath single-family listed at $139k.

Deal economics

  • At list price, monthly cash flow is $-12 ($-148/yr) — negative.
  • To cash-flow at today's rent, offer at most $137k (1.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $106k (23.7% below list).
  • Recommended offer: $106k (23.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 1.7% in Walsenburg — 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 71/100 on livability (#80 in CO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: amenities F, commute F, employment F.
  • Huerfano School District Re-1 (town): math 9% / reading 24% proficiency, ranked #163 of 176 in CO (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Peakview School (math 5% / reading 17%, grade F, #879 of 966 statewide, top 94%, 244 students, 84% FRL); John Mall Jr/Sr High School (math 24% / reading 24%, grade F, #266 of 381 statewide, top 79%, 171 students, 81% FRL).
  • Market conditions: 360 active listings in the ZIP; 51 units permitted in Huerfano County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $961 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Huerfano County population projected at -36% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 223 days — a 12% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 23y ago; this cycle's ask has dropped $40k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $84k; list at $139k implies a 65% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $106,056 (23.7% 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 223 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.76%
Cap rate
6.19%
Cash-on-cash
-0.38%
DSCR
0.98
GRM
10.9

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
-17.0%
Equity multiple
0.40×
Total profit
$-23,362
Equity at exit
$20,725
10-year hold
IRR
-9.0%
Equity multiple
0.45×
Total profit
$-21,567
Equity at exit
$12,018

Cash invested: $38,920 (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 81089

Home prices YoY
-2.4%
Active inventory
360
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$1,061 medium interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$63 /mo · $760/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$223
Net cashflow
$-12

Break-even live

Break-even rent $1,076
Max offer price $136,819
Occupancy floor 96%

Sensitivity live

Price -10% $66 -5% $27 +0% $-12 +5% $-52 +10% $-91
Rent -10% $-96 -5% $-54 +0% $-12 +5% $30 +10% $71
Rate -1.0pp $58 -0.5pp $23 base $-12 +0.5pp $-48 +1.0pp $-85

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
$34,750
Closing costs
$4,170
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 38 events

  1. 2026-06-07
    statusdays on market $139,000 Pending 223 DOM
  2. 2026-06-04
    days on market $139,000 Active 221 DOM
  3. 2026-06-02
    pricedays on market $139,000 Active 220 DOM
  4. 2026-06-01
    days on market $149,000 Active 219 DOM
  5. 2026-05-31
    days on market $149,000 Active 218 DOM
  6. 2026-05-31
    days on market $149,000 Active 217 DOM
  7. 2026-03-07
    status Active 756-char remark
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  8. 2026-03-06
    status Active 756-char remark
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  9. 2026-03-06
    status Active
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  10. 2026-03-06
    status Active
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  11. 2026-02-10
    status Pending 756-char remark
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  12. 2026-02-10
    historical Active Under Contract 756-char remark
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  13. 2026-02-10
    status Pending
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  14. 2026-02-10
    status Pending Accepting Backup Offers
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  15. 2026-01-30
    price $149,000
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  16. 2026-01-30
    price $149,000
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  17. 2026-01-30
    price $149,000 756-char remark
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  18. 2026-01-30
    price $149,000 756-char remark
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  19. 2025-11-30
    status Active
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  20. 2025-11-30
    status Active 756-char remark
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  21. 2025-11-30
    status Active
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  22. 2025-11-29
    status Active 756-char remark
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  23. 2025-11-22
    status Pending
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  24. 2025-11-22
    status Pending 756-char remark
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  25. 2025-11-22
    status Pending Accepting Backup Offers
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  26. 2025-11-21
    status Pending 756-char remark
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  27. 2025-11-04
    price $169,000
  28. 2025-11-04
    price $169,000
  29. 2025-11-03
    price $169,000 756-char remark
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  30. 2025-11-03
    price $169,000 756-char remark
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  31. 2025-09-22
    listed $179,000 Active 756-char remark
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  32. 2025-09-22
    listed $179,000 Active
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  33. 2025-09-22
    listed $179,000 Active
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  34. 2025-09-20
    listed $179,000 Active 756-char remark
    Show marketing remark (756 chars)

    Do you dream of getting out of the city while still being close to everything you need? This 3-bedroom, 2-bathroom home offers the perfect balance of convenience and comfort. Just minutes from town, you'll enjoy easy access to amenities, shopping, medical services, and local attractions—without the hustle and bustle. The home features a spacious layout with plenty of room to make it your own. Outside, the large backyard provides space for gatherings, gardening, or simply relaxing, with partial fencing already in place. Adventure and recreation are right around the corner at Lathrop State Park, where you can enjoy swimming, fishing, hiking, boating, and more—all just a short drive away. This property is waiting for you to make it home.

  35. 2008-02-01
    soldstatus $84,000
  36. 2004-06-25
    soldstatus $52,000
  37. 2004-06-25
    soldstatus $52,000
  38. 2003-07-12
    listed $56,900

ⓘ 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
$760 · $63/mo
Projected year-2 tax
$764 · $64/mo
Expected delta
+$4/yr ($0/mo · 0.6%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥89°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$12,727
− Mortgage interest
−$7,786
− Property taxes
−$760
− Insurance
−$695
− Repairs & maintenance
−$1,018
− Management
−$1,018
− Depreciation
−$4,044
Taxable loss
−$2,594
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$623
After-tax cash flow
$475/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
Huerfano School District Re-1
NCES district ID
0807080
Math proficiency
9% ▼ -3.00%
Reading proficiency
24% ▼ -4.00%
Median HH income
$31,069
Composite
16.56/100
National rank
#14243
State rank
#163 of 176 in CO

Livability — Walsenburg

Score
71/100
State rank
#80
US rank
#7234

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,810

Population outlook (Huerfano County) Hauer SSP2

Today (2025)
5,963 people
By 2030
5,550 · -6.9%
By 2040
4,598 · -22.9%
By 2050
3,849 · -35.5%
By 2075
2,906 · -51.3%
By 2100
2,156 · -63.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 56% Hispanic / Latino 36% Two or more races 9% Native American 3%
Hispanic origin (detail)
Mexican 17%
Common ancestry
Scottish 2% Serbian 1% Romanian 1%
Foreign-born
0% · Canada
Languages at home
93% English-only · Spanish 6%

Political lean MEDSL · Huerfano

2024 margin
Lean R (+8.6) · D 44.3% · R 52.9% · Other 2.9%
2008→2024 swing
-19.8pp toward R · 2008: 11.2pp · 2024: -8.6pp
All cycles
2024: R+8.6 2020: R+2.9 2016: R+6.5 2012: D+7.8 2008: D+11.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -5.61%
Current HPI
227.112
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

+161.9% since first listed
32 events — show timeline
  • 2026-03-07 Relisted SPMLS
  • 2026-03-06 Relisted PARMLS
  • 2026-03-06 Relisted IRES
  • 2026-03-06 Relisted REColorado as Distributed by MLS Grid
  • 2026-02-10 Pending SPMLS
  • 2026-02-10 Contingent PARMLS
  • 2026-02-10 Pending IRES
  • 2026-02-10 Pending REColorado as Distributed by MLS Grid
  • 2026-01-30 Price Changed $149,000 IRES
  • 2026-01-30 Price Changed $149,000 REColorado as Distributed by MLS Grid
  • 2026-01-30 Price Changed $149,000 PARMLS
  • 2026-01-30 Price Changed $149,000 SPMLS
  • 2025-11-30 Relisted IRES
  • 2025-11-30 Relisted PARMLS
  • 2025-11-30 Relisted REColorado as Distributed by MLS Grid
  • 2025-11-29 Relisted SPMLS
  • 2025-11-22 Pending IRES
  • 2025-11-22 Pending PARMLS
  • 2025-11-22 Pending REColorado as Distributed by MLS Grid
  • 2025-11-21 Pending SPMLS
  • 2025-11-04 Price Changed $169,000 IRES
  • 2025-11-04 Price Changed $169,000 REColorado as Distributed by MLS Grid
  • 2025-11-03 Price Changed $169,000 PARMLS
  • 2025-11-03 Price Changed $169,000 SPMLS
  • 2025-09-22 Listed $179,000 PARMLS
  • 2025-09-22 Listed $179,000 REColorado as Distributed by MLS Grid
  • 2025-09-22 Listed $179,000 IRES
  • 2025-09-20 Listed $179,000 SPMLS
  • 2008-02-01 Sold (Public Records) $84,000 Public Records
  • 2004-06-25 Sold (Public Records) $52,000 Public Records
  • 2004-06-25 Sold (MLS) $52,000 PARMLS
  • 2003-07-12 Listed $56,900 PARMLS

Property tax history

+4.2%/yr

Latest (2025): $760 · +119.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…