230 N 2nd St Unit 76B · Berthoud, CO 80513

$110,000

3 bd · 2.0 ba · 1,232 sqft · Manufactured public records · 34 Days on market

Built 2015

---

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 +3.5/5.0
• Schools +3.4/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

This lovely home is a must see! Sellers are offering up to $6000 in a roofing credit for a new roof! This home features 3 bedrooms and 2 bathrooms, providing ample space for a family. The open floor plan allows for easy flow between the living room, dining area, and kitchen, making it perfect for entertaining guests. Two additional bedrooms provide space for guests or a home office. Best of all, the home is located within a low lot rent 0f $725 per month, making it an affordable option for those looking to live within a budget. Don't miss the opportunity to view this beautiful and affordable home.

Key facts

• Updated flooring
• Abundant cabinetry
• Modern countertops

Tags

• MOVE IN READY
• OPEN CONCEPT LAYOUT
• UPDATED FLOORING
• ABUNDANT CABINETRY
• STAINLESS STEEL APPLIANCES
• MODERN COUNTERTOPS

Property features AI

Finance

• HOA & community: No association fees

Exterior

• Parking: Carport
• Utilities: City water (meter installed); Public sewer; Natural gas available (Xcel); Electricity available; Community trash service
• Home design: Manufactured in park (mobile home); Level lot entry
• Construction: Frame construction; Under carriage: HUD; Composition roof; Post and pier foundation; Built by Southern Energy
• Exterior features: Level lot; Paved; Stall shower (accessible feature)

Interior

• Kitchen: Gas Range; Dishwasher; Refrigerator; Kitchen island; Eat-in kitchen
• Bedrooms: 3 bedrooms
• Bathrooms: 2 full bathrooms
• Heating & cooling: Forced air heating; Central air conditioning
• Interior features: Eat-in kitchen; Open floorplan; Walk-in closet(s); Kitchen island; Fire alarm
• Laundry & utility: Washer; Dryer

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $110k.

Deal economics

• At list price, monthly cash flow is $1k ($18k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($3k rent vs $110k).
• Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
• Cap rate 22.5% vs local median 3.2% in Berthoud — 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 69/100 on livability (#100 in CO) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+; Watch: amenities F, cost of living F, health & safety F.
• Thompson School District R-2J (suburban): math 28% / reading 48% proficiency, ranked #28 of 86 in CO (top 33%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Ivy Stockwell Elementary School (math 47% / reading 57%, grade C-, #174 of 966 statewide, top 20%, 402 students, 21% FRL); Berthoud High School (math 37% / reading 62%, grade D, #115 of 381 statewide, top 34%, 691 students, 15% FRL).
• Zoned-school proficiency averages 51% at this address vs 38% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the Thompson School District R-2J average implies; a family-tenant draw the district grade alone would hide.
• Market conditions: 357 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 1,786 units permitted in Larimer County in 2024 (402 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• Larimer County population projected at +51% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

• It's been on market 34 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
• 9 sale attempts since 11y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
• Current owner paid $75k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.

Recommended offer $106,700 (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. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
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: 2.47% ✓
• Cap rate: 22.54%
• Cash-on-cash: 58.04%
• DSCR: 3.58
• GRM: 3.4

CMA / ARV

• ARV (on-the-fly): $71,456
• Comps found: 9

Show comp detail 9 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
235 N 2nd St #17	0.15mi	3/2.0	1,216 (-1%)	2mo	$83,000	$68	89
230 N 2nd St #50	0.00mi	3/2.0	1,216 (-1%)	12mo	$70,000	$58	88
227 N 2nd St #26	0.09mi	3/2.0	1,280 (+4%)	8mo	$122,000	$95	82
205 N 2nd St #10	0.09mi	3/2.0	1,344 (+9%)	3mo	$55,000	$41	78
205 N 2nd St #12	0.09mi	2/2.0 (-1)	1,280 (+4%)	9mo	$57,000	$45	76
230 N 2nd St #83	0.00mi	3/2.0	1,056 (-14%)	1mo	$55,000	$52	75
235 N 2nd St #16	0.15mi	3/2.0	1,290 (+5%)	17mo	$105,000	$81	71
235 N 2nd St	0.15mi	3/2.0	1,290 (+5%)	17mo	$105,000	$81	71
230 N 2nd St #4	0.00mi	2/1.5 (-1)	1,056 (-14%)	13mo	$49,000	$46	58

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold

• IRR: 56.6%
• Equity multiple: 3.50×
• Total profit: $77,032
• Equity at exit: $16,401

10-year hold

• IRR: 61.5%
• Equity multiple: 7.14×
• Total profit: $189,164
• Equity at exit: $9,511

Cash invested: $30,800 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 38 Tenant-Leaning
• State Colorado: 38 Tenant-Leaning · D+4
• County: — inherits STATE
• City: — inherits STATE

2023 reforms: 10-day cure, mandated notice, source-of-income protected. Courts backlogged in Denver.

Methodology + full state rankings →

ZIP-level market 80513

• Active inventory: 357
• Price-to-rent: 3.4×

Monthly cashflow live

• Estimated rent: $2,720 medium
• Mortgage (P&I): −$577
• Tax from tax record: −$37 /mo · $442/yr
• Insurance: −$46
• HOA: −$0
• Vacancy / Maint / Mgmt: −$571
• Net cashflow: $1,490

Break-even live

Break-even rent $835

Max offer price $110,000

Occupancy floor 40%

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: $27,500
• Closing costs: $3,300
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1155 Summit Vista Dr Berthoud, CO	3.0	2.5	1377	$2,650	$1.92	13d	1	0.93mi

Listing history 39 events

1. 2026-06-18
   days on market $110,000 Active 34 DOM
2. 2026-06-17
   days on market $110,000 Active 33 DOM
3. 2026-06-16
   days on market $110,000 Active 32 DOM
4. 2026-06-15
   days on market $110,000 Active 31 DOM
5. 2026-06-14
   days on market $110,000 Active 29 DOM
6. 2026-06-13
   days on market $110,000 Active 28 DOM
7. 2026-06-10
   days on market $110,000 Active 26 DOM
8. 2026-06-09
   days on market $110,000 Active 25 DOM
9. 2026-06-08
   days on market $110,000 Active 24 DOM
10. 2026-06-07
    days on market $110,000 Active 23 DOM
11. 2026-06-03
    days on market $110,000 Active 19 DOM
12. 2026-06-02
    days on market $110,000 Active 18 DOM
13. 2026-06-01
    days on market $110,000 Active 17 DOM
14. 2026-05-31
    days on market $110,000 Active 16 DOM
15. 2026-05-30
    days on market $110,000 Active 15 DOM
16. 2026-05-15
    listed $110,000 Active
17. 2025-11-03
    historical
18. 2025-09-15
    price $110,000
19. 2025-08-11
    price $111,000
20. 2025-07-09
    listed $115,000 Active
21. 2024-01-03
    soldstatus $75,000 Closed 604-char remark

    Show marketing remark (604 chars)

    This lovely home is a must see! Sellers are offering up to $6000 in a roofing credit for a new roof! This home features 3 bedrooms and 2 bathrooms, providing ample space for a family. The open floor plan allows for easy flow between the living room, dining area, and kitchen, making it perfect for entertaining guests. Two additional bedrooms provide space for guests or a home office. Best of all, the home is located within a low lot rent 0f $725 per month, making it an affordable option for those looking to live within a budget. Don't miss the opportunity to view this beautiful and affordable home.

22. 2023-11-14
    status Pending 604-char remark

    Show marketing remark (604 chars)

    This lovely home is a must see! Sellers are offering up to $6000 in a roofing credit for a new roof! This home features 3 bedrooms and 2 bathrooms, providing ample space for a family. The open floor plan allows for easy flow between the living room, dining area, and kitchen, making it perfect for entertaining guests. Two additional bedrooms provide space for guests or a home office. Best of all, the home is located within a low lot rent 0f $725 per month, making it an affordable option for those looking to live within a budget. Don't miss the opportunity to view this beautiful and affordable home.

23. 2023-08-10
    soldstatus $90,000 Sold
24. 2023-07-20
    status Pending
25. 2023-07-05
    listed $89,000 Active 604-char remark

    Show marketing remark (604 chars)

    This lovely home is a must see! Sellers are offering up to $6000 in a roofing credit for a new roof! This home features 3 bedrooms and 2 bathrooms, providing ample space for a family. The open floor plan allows for easy flow between the living room, dining area, and kitchen, making it perfect for entertaining guests. Two additional bedrooms provide space for guests or a home office. Best of all, the home is located within a low lot rent 0f $725 per month, making it an affordable option for those looking to live within a budget. Don't miss the opportunity to view this beautiful and affordable home.

26. 2023-06-03
    historical Active - Backup
27. 2023-05-18
    status Active
28. 2023-05-12
    historical Active - Backup
29. 2023-04-29
    listed $90,000 Active
30. 2022-12-12
    historical
31. 2022-10-05
    listed $90,000 Active
32. 2017-04-17
    soldstatus $80,000 Sold
33. 2017-04-17
    soldstatus $80,000 Sold
34. 2017-03-26
    historical Active - Backup
35. 2017-03-26
    historical Active - Backup
36. 2017-03-18
    listed $85,000 Active
37. 2017-03-18
    listed $85,000 Active
38. 2015-09-28
    soldstatus $74,900 Sold
39. 2015-02-13
    listed $74,900 Active

ⓘ 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: $442 · $37/mo
• Projected year-2 tax: $605 · $50/mo
• Expected delta: +$163/yr (+$14/mo · 36.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 6/10 Major
• 🌡 Heat 3/10 Moderate 7 d/yr ≥92°F today · 18 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 4/10 Moderate 6 unhealthy d/yr today · 7 by 30 yrs out

Taxation est. · year 1

• Rental income: $32,646
• − Mortgage interest: −$6,162
• − Property taxes: −$442
• − Insurance: −$550
• − Repairs & maintenance: −$2,612
• − Management: −$2,612
• − Depreciation: −$3,200
• Taxable income: $17,069
• Est. tax owed @ 24.0%: −$4,097
• After-tax cash flow: $13,779/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: Thompson School District R-2J
• NCES district ID: 0805400
• Math proficiency: 28% ▼ -7.00%
• Reading proficiency: 48% ▬ 0.00%
• Median HH income: $63,040
• Composite: 34.01/100
• National rank: #5313
• State rank: #28 of 86 in CO

Livability — Berthoud

• Score: 69/100
• State rank: #100
• US rank: #8538

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Berthoud, CO
• County: Larimer County · 338,255 people
• City population: 18,271
• Metro: Fort Collins, CO
• Population (ZIP): 18,271
• Household income: $126,726
• Rent vs Own: 10.4% rent · 89.6% own
• Severe rent burden: 55.0

Population outlook (Larimer County) Hauer SSP2

• Today (2025): 415,361 people
• By 2030: 457,762 · +10.2%
• By 2040: 542,310 · +30.6%
• By 2050: 627,048 · +51.0%
• By 2075: 833,722 · +100.7%
• By 2100: 952,590 · +129.3%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (86%)
• Race & ethnicity: White 86% Hispanic / Latino 10% Two or more races 6%
• Hispanic origin (detail): Mexican 6% Puerto Rican 1%
• Common ancestry: Slovak 6% Romanian 4% Lithuanian 4%
• Foreign-born: 4% · Canada, China, Vietnam
• Languages at home: 95% English-only · Spanish 4% Other Indo-European 1%

Political lean MEDSL · Larimer

• 2024 margin: D (+17.6) · D 57.4% · R 39.8% · Other 2.9%
• 2008→2024 swing: +7.9pp toward D · 2008: 9.7pp · 2024: 17.6pp
• All cycles: 2024: D+17.6 2020: D+15.4 2016: D+4.9 2012: D+5.2 2008: D+9.7

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -411.30%
• Current HPI: 260.0027
• Rent YoY: —
• Metro: Fort Collins, CO
• State GDP YoY: ▲ 1.95%
• F500 in state: 14

Industry mix (Fortune 500 HQ in CO)

Industry	F500 HQs	Revenue
▸Technology Distribution	1	$31B
▸Food / Agriculture	1	$18B
▸Packaging	1	$14B
▸Healthcare	1	$13B
▸Energy	1	$10B
▸Technology	1	$4B

Price history

+46.9% since first listed

24 events — show timeline

• 2026-05-15 Listed $110,000 IRES
• 2025-11-03 Listing Removed — IRES
• 2025-09-15 Price Changed $110,000 IRES
• 2025-08-11 Price Changed $111,000 IRES
• 2025-07-09 Listed $115,000 IRES
• 2024-01-03 Sold (MLS) $75,000 REColorado as Distributed by MLS Grid
• 2023-11-14 Pending — REColorado as Distributed by MLS Grid
• 2023-08-10 Sold (MLS) $90,000 IRES
• 2023-07-20 Pending — IRES
• 2023-07-05 Listed $89,000 REColorado as Distributed by MLS Grid
• 2023-06-03 Contingent — IRES
• 2023-05-18 Relisted — IRES
• 2023-05-12 Contingent — IRES
• 2023-04-29 Listed $90,000 IRES
• 2022-12-12 Listing Removed — IRES
• 2022-10-05 Listed $90,000 IRES
• 2017-04-17 Sold (MLS) $80,000 IRES
• 2017-04-17 Sold (MLS) $80,000 IRES
• 2017-03-26 Contingent — IRES
• 2017-03-26 Contingent — IRES
• 2017-03-18 Listed $85,000 IRES
• 2017-03-18 Listed $85,000 IRES
• 2015-09-28 Sold (MLS) $74,900 IRES
• 2015-02-13 Listed $74,900 IRES

Property tax history

+3.8%/yr

Latest (2025): $442 · +359.7% YoY. Source: county tax records.