CashFlowRE
Sign in Sign up
3650 S Federal Blvd
B- Composite 66.44
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 +3.2/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$123,500

3650 S Federal Blvd · Sheridan, CO 80110
3 bd · 1.0 ba · 1,209 sqft · Land public records · 4 Days on market
Built 2002 932 sqft lot

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

Listing remarks MLS

This beautiful new 2 bed 1 bath home is divinely located in the Ridgeline at River Run 55+ age restricted community! This beautiful home is Move in Ready! Gorgeous luxury vinyl flooring throughout kitchen, living room, hall and laundry as well as the bathroom. All new appliances in kitchen including refrigerator, dishwasher and stove. With beautiful large island with eat in space in kitchen. Ready to make your own! Love your cozy front porch and outdoor living space! Plus a new driveway and a carport will be added. Enjoy your community amenities, including swimming pool, Billiards, Clubhouse and coming soon: a new updated clubhouse, dog park, sauna, card games and internet café. Additionally enjoy making connections with social gatherings, potlucks, holiday celebrations, social clubs and crafts. This community is located perfectly with quick access to the front range for hiking or stay local with shopping, dining and healthcare within easy reach.

Key facts

  • Two covered decks
  • Newer siding
  • Updated roof

Tags

TWO COVERED DECKSTUFF SHED FOR EXTRA STORAGEUPDATED ROOFNEWER SIDINGUPDATED FURNACECENTRAL AIR SYSTEM

Property features AI

Finance

  • Other: Lot number 161; Pets allowed: cats and dogs; Senior community
  • HOA & community: Located in Ridgeline at River Run (land lease community); Land lease: $1,200 monthly (lease expires May 1, 2027)

Exterior

  • Parking: 2 total parking spaces; 2-car carport
  • Utilities: Public sewer
  • Home design: Manufactured in park (Manufactured Home); Individual ownership
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Covered patio/porch; Deck; Front porch

Interior

  • Kitchen: Refrigerator; Oven; Microwave; Dishwasher; Disposal
  • Bedrooms: 2 bedrooms (both on the main level)
  • Bathrooms: 2 full bathrooms (both on the main level); One bathroom has an en suite
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Dishwasher; Disposal; Dryer; Microwave; Oven; Refrigerator; Washer
  • Laundry & utility: Washer; Dryer

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/1.0-bath land listed at $124k.

Deal economics

  • At list price, monthly cash flow is $741 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $124k).
  • Cap rate 14.1% vs local median 4.0% in Sheridan — 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 63/100 on livability (#197 in CO) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A-; Watch: employment C-, amenities D+, crime F.
  • Sheridan School District No. 2 (suburban): math 4% / reading 20% proficiency, ranked #85 of 86 in CO (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 84% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Sheridan High School (math 8% / reading 27%, grade F, #340 of 381 statewide, top 90%, 326 students, 90% FRL).
  • Market conditions: Rents soft (-0.8%/yr); 106 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 3,927 units permitted in Arapahoe County in 2024 (1,525 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $854 of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $35k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $123,500

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.70%
Cap rate
14.14%
Cash-on-cash
28.03%
DSCR
2.25
GRM
4.9

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
15.8%
Equity multiple
1.61×
Total profit
$21,118
Equity at exit
$18,414
10-year hold
IRR
22.0%
Equity multiple
2.61×
Total profit
$55,671
Equity at exit
$10,678

Cash invested: $34,580 (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 80110

Rents YoY
-0.8%
Active inventory
106
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$2,103 high interval (Pro) →
Mortgage (P&I)
$648
Tax est. 1.5%
$154 /mo · $1,852/yr
Insurance
$51
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$442
Net cashflow
$741

Break-even live

Break-even rent $1,164
Max offer price $123,500
Occupancy floor 60%

Sensitivity live

Price -10% $827 -5% $784 +0% $741 +5% $699 +10% $656
Rent -10% $575 -5% $658 +0% $741 +5% $824 +10% $908
Rate -1.0pp $804 -0.5pp $773 base $741 +0.5pp $709 +1.0pp $677

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
$30,875
Closing costs
$3,705
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3477 S Bryant St Englewood, CO 3.0 1.0 1110 $2,595 $2.34 25d 1 0.37mi
3171 W Girard Ave Englewood, CO 2.0 1.0–2.0 863 $1,576 $1.83 25d 1 0.46mi
3824 S King St Unit 3828 Denver, CO 2.0 1.0 722 $1,395 $1.93 25d 1 0.57mi
3600 S Lowell Blvd Denver, CO 1.0–2.0 1.0 762 $1,409 $1.85 3d 2 0.61mi
2024 W Hamilton Pl Englewood, CO 2.0 1.0 960 $1,700 $1.77 25d 1 0.63mi
4100 S Hooker St Denver, CO 2.0–3.0 1.0 1050 $2,200 $2.10 13d 1 0.70mi
3401 S Quivas St Englewood, CO 3.0 2.0 1476 $2,800 $1.90 25d 1 0.87mi
3488 W Quincy Ave Englewood, CO 1.0–3.0 1.0–2.0 853 $1,950 $2.29 24d 1 0.97mi
3400 S Platte River Dr Englewood, CO 1.0–2.0 1.0–2.0 911 $1,935 $2.12 2d 19 1.16mi
3595 S Jason St Englewood, CO 2.0 1.0–2.0 883 $3,018 $3.42 2d 34 1.26mi
801 Englewood Pkwy Englewood, CO 1.0–3.0 1.0–2.0 1015 $2,732 $2.69 2d 42 1.44mi
3237 S Huron St Englewood, CO 2.0 1.0 828 $1,830 $2.21 25d 1 1.46mi

Listing history 50 events

  1. 2026-06-21
    days on market $123,500 Active 4 DOM
  2. 2026-06-17
    pricedays on marketlisting id $123,500 Active 1 DOM
  3. 2026-06-17
    days on market $125,000 Active 13 DOM
  4. 2026-06-16
    days on market $125,000 Active 12 DOM
  5. 2026-06-15
    days on market $125,000 Active 11 DOM
  6. 2026-06-13
    days on market $125,000 Active 9 DOM
  7. 2026-06-09
    days on market $125,000 Active 5 DOM
  8. 2026-06-08
    days on market $125,000 Active 4 DOM
  9. 2026-06-07
    pricedays on marketlisting id $125,000 Active 3 DOM
  10. 2026-06-04
    days on market $98,500 Active 22 DOM
  11. 2026-06-03
    days on market $98,500 Active 21 DOM
  12. 2026-06-02
    days on market $98,500 Active 20 DOM
  13. 2026-06-01
    days on market $98,500 Active 19 DOM
  14. 2026-05-31
    days on market $98,500 Active 18 DOM
  15. 2024-10-04
    status Pending Accepting Backup Offers
  16. 2024-10-03
    historical
  17. 2024-10-01
    price $125,000
  18. 2024-05-28
    soldstatus $125,500 Closed 967-char remark
    Show marketing remark (967 chars)

    This beautiful new 2 bed 1 bath home is divinely located in the Ridgeline at River Run 55+ age restricted community! This beautiful home is Move in Ready! Gorgeous luxury vinyl flooring throughout kitchen, living room, hall and laundry as well as the bathroom. All new appliances in kitchen including refrigerator, dishwasher and stove. With beautiful large island with eat in space in kitchen. Ready to make your own! Love your cozy front porch and outdoor living space! Plus a new driveway and a carport will be added. Enjoy your community amenities, including swimming pool, Billiards, Clubhouse and coming soon: a new updated clubhouse, dog park, sauna, card games and internet café. Additionally enjoy making connections with social gatherings, potlucks, holiday celebrations, social clubs and crafts. This community is located perfectly with quick access to the front range for hiking or stay local with shopping, dining and healthcare within easy reach.

  19. 2024-05-16
    status Pending Accepting Backup Offers 967-char remark
    Show marketing remark (967 chars)

    This beautiful new 2 bed 1 bath home is divinely located in the Ridgeline at River Run 55+ age restricted community! This beautiful home is Move in Ready! Gorgeous luxury vinyl flooring throughout kitchen, living room, hall and laundry as well as the bathroom. All new appliances in kitchen including refrigerator, dishwasher and stove. With beautiful large island with eat in space in kitchen. Ready to make your own! Love your cozy front porch and outdoor living space! Plus a new driveway and a carport will be added. Enjoy your community amenities, including swimming pool, Billiards, Clubhouse and coming soon: a new updated clubhouse, dog park, sauna, card games and internet café. Additionally enjoy making connections with social gatherings, potlucks, holiday celebrations, social clubs and crafts. This community is located perfectly with quick access to the front range for hiking or stay local with shopping, dining and healthcare within easy reach.

  20. 2024-05-03
    soldstatus $168,500 Closed
  21. 2024-04-27
    price $129,000 967-char remark
    Show marketing remark (967 chars)

    This beautiful new 2 bed 1 bath home is divinely located in the Ridgeline at River Run 55+ age restricted community! This beautiful home is Move in Ready! Gorgeous luxury vinyl flooring throughout kitchen, living room, hall and laundry as well as the bathroom. All new appliances in kitchen including refrigerator, dishwasher and stove. With beautiful large island with eat in space in kitchen. Ready to make your own! Love your cozy front porch and outdoor living space! Plus a new driveway and a carport will be added. Enjoy your community amenities, including swimming pool, Billiards, Clubhouse and coming soon: a new updated clubhouse, dog park, sauna, card games and internet café. Additionally enjoy making connections with social gatherings, potlucks, holiday celebrations, social clubs and crafts. This community is located perfectly with quick access to the front range for hiking or stay local with shopping, dining and healthcare within easy reach.

  22. 2024-04-27
    price $129,000
    Show marketing remark (967 chars)

    This beautiful new 2 bed 1 bath home is divinely located in the Ridgeline at River Run 55+ age restricted community! This beautiful home is Move in Ready! Gorgeous luxury vinyl flooring throughout kitchen, living room, hall and laundry as well as the bathroom. All new appliances in kitchen including refrigerator, dishwasher and stove. With beautiful large island with eat in space in kitchen. Ready to make your own! Love your cozy front porch and outdoor living space! Plus a new driveway and a carport will be added. Enjoy your community amenities, including swimming pool, Billiards, Clubhouse and coming soon: a new updated clubhouse, dog park, sauna, card games and internet café. Additionally enjoy making connections with social gatherings, potlucks, holiday celebrations, social clubs and crafts. This community is located perfectly with quick access to the front range for hiking or stay local with shopping, dining and healthcare within easy reach.

  23. 2024-04-17
    status Pending Accepting Backup Offers
  24. 2024-04-15
    status Active
  25. 2024-04-15
    price $178,000
  26. 2024-04-01
    soldstatus $160,000 Closed
  27. 2024-03-01
    soldstatus $145,000 Closed
  28. 2024-02-24
    status Pending Accepting Backup Offers
  29. 2024-02-22
    soldstatus $147,000 Closed
  30. 2024-02-15
    status Pending Accepting Backup Offers
  31. 2024-02-08
    soldstatus $153,500 Closed
  32. 2024-02-05
    price $133,000
  33. 2024-02-04
    price $162,500
  34. 2024-02-03
    status Active
  35. 2024-01-29
    status Pending Accepting Backup Offers
  36. 2024-01-27
    status Pending Accepting Backup Offers
  37. 2024-01-27
    status Pending Accepting Backup Offers
  38. 2024-01-12
    status Pending Accepting Backup Offers
  39. 2023-11-28
    price $135,500
    Show marketing remark (967 chars)

    This beautiful new 2 bed 1 bath home is divinely located in the Ridgeline at River Run 55+ age restricted community! This beautiful home is Move in Ready! Gorgeous luxury vinyl flooring throughout kitchen, living room, hall and laundry as well as the bathroom. All new appliances in kitchen including refrigerator, dishwasher and stove. With beautiful large island with eat in space in kitchen. Ready to make your own! Love your cozy front porch and outdoor living space! Plus a new driveway and a carport will be added. Enjoy your community amenities, including swimming pool, Billiards, Clubhouse and coming soon: a new updated clubhouse, dog park, sauna, card games and internet café. Additionally enjoy making connections with social gatherings, potlucks, holiday celebrations, social clubs and crafts. This community is located perfectly with quick access to the front range for hiking or stay local with shopping, dining and healthcare within easy reach.

  40. 2023-11-28
    price $135,500 967-char remark
    Show marketing remark (967 chars)

    This beautiful new 2 bed 1 bath home is divinely located in the Ridgeline at River Run 55+ age restricted community! This beautiful home is Move in Ready! Gorgeous luxury vinyl flooring throughout kitchen, living room, hall and laundry as well as the bathroom. All new appliances in kitchen including refrigerator, dishwasher and stove. With beautiful large island with eat in space in kitchen. Ready to make your own! Love your cozy front porch and outdoor living space! Plus a new driveway and a carport will be added. Enjoy your community amenities, including swimming pool, Billiards, Clubhouse and coming soon: a new updated clubhouse, dog park, sauna, card games and internet café. Additionally enjoy making connections with social gatherings, potlucks, holiday celebrations, social clubs and crafts. This community is located perfectly with quick access to the front range for hiking or stay local with shopping, dining and healthcare within easy reach.

  41. 2023-11-28
    price $157,500
    Show marketing remark (967 chars)

    This beautiful new 2 bed 1 bath home is divinely located in the Ridgeline at River Run 55+ age restricted community! This beautiful home is Move in Ready! Gorgeous luxury vinyl flooring throughout kitchen, living room, hall and laundry as well as the bathroom. All new appliances in kitchen including refrigerator, dishwasher and stove. With beautiful large island with eat in space in kitchen. Ready to make your own! Love your cozy front porch and outdoor living space! Plus a new driveway and a carport will be added. Enjoy your community amenities, including swimming pool, Billiards, Clubhouse and coming soon: a new updated clubhouse, dog park, sauna, card games and internet café. Additionally enjoy making connections with social gatherings, potlucks, holiday celebrations, social clubs and crafts. This community is located perfectly with quick access to the front range for hiking or stay local with shopping, dining and healthcare within easy reach.

  42. 2023-11-28
    price $146,000
    Show marketing remark (967 chars)

    This beautiful new 2 bed 1 bath home is divinely located in the Ridgeline at River Run 55+ age restricted community! This beautiful home is Move in Ready! Gorgeous luxury vinyl flooring throughout kitchen, living room, hall and laundry as well as the bathroom. All new appliances in kitchen including refrigerator, dishwasher and stove. With beautiful large island with eat in space in kitchen. Ready to make your own! Love your cozy front porch and outdoor living space! Plus a new driveway and a carport will be added. Enjoy your community amenities, including swimming pool, Billiards, Clubhouse and coming soon: a new updated clubhouse, dog park, sauna, card games and internet café. Additionally enjoy making connections with social gatherings, potlucks, holiday celebrations, social clubs and crafts. This community is located perfectly with quick access to the front range for hiking or stay local with shopping, dining and healthcare within easy reach.

  43. 2023-11-28
    price $147,500
    Show marketing remark (967 chars)

    This beautiful new 2 bed 1 bath home is divinely located in the Ridgeline at River Run 55+ age restricted community! This beautiful home is Move in Ready! Gorgeous luxury vinyl flooring throughout kitchen, living room, hall and laundry as well as the bathroom. All new appliances in kitchen including refrigerator, dishwasher and stove. With beautiful large island with eat in space in kitchen. Ready to make your own! Love your cozy front porch and outdoor living space! Plus a new driveway and a carport will be added. Enjoy your community amenities, including swimming pool, Billiards, Clubhouse and coming soon: a new updated clubhouse, dog park, sauna, card games and internet café. Additionally enjoy making connections with social gatherings, potlucks, holiday celebrations, social clubs and crafts. This community is located perfectly with quick access to the front range for hiking or stay local with shopping, dining and healthcare within easy reach.

  44. 2023-11-28
    price $163,500
    Show marketing remark (967 chars)

    This beautiful new 2 bed 1 bath home is divinely located in the Ridgeline at River Run 55+ age restricted community! This beautiful home is Move in Ready! Gorgeous luxury vinyl flooring throughout kitchen, living room, hall and laundry as well as the bathroom. All new appliances in kitchen including refrigerator, dishwasher and stove. With beautiful large island with eat in space in kitchen. Ready to make your own! Love your cozy front porch and outdoor living space! Plus a new driveway and a carport will be added. Enjoy your community amenities, including swimming pool, Billiards, Clubhouse and coming soon: a new updated clubhouse, dog park, sauna, card games and internet café. Additionally enjoy making connections with social gatherings, potlucks, holiday celebrations, social clubs and crafts. This community is located perfectly with quick access to the front range for hiking or stay local with shopping, dining and healthcare within easy reach.

  45. 2023-11-28
    status Active
    Show marketing remark (967 chars)

    This beautiful new 2 bed 1 bath home is divinely located in the Ridgeline at River Run 55+ age restricted community! This beautiful home is Move in Ready! Gorgeous luxury vinyl flooring throughout kitchen, living room, hall and laundry as well as the bathroom. All new appliances in kitchen including refrigerator, dishwasher and stove. With beautiful large island with eat in space in kitchen. Ready to make your own! Love your cozy front porch and outdoor living space! Plus a new driveway and a carport will be added. Enjoy your community amenities, including swimming pool, Billiards, Clubhouse and coming soon: a new updated clubhouse, dog park, sauna, card games and internet café. Additionally enjoy making connections with social gatherings, potlucks, holiday celebrations, social clubs and crafts. This community is located perfectly with quick access to the front range for hiking or stay local with shopping, dining and healthcare within easy reach.

  46. 2023-11-15
    price $136,000
  47. 2023-11-09
    status Active
  48. 2023-11-06
    status Pending Accepting Backup Offers
  49. 2023-11-02
    price $136,000 967-char remark
    Show marketing remark (967 chars)

    This beautiful new 2 bed 1 bath home is divinely located in the Ridgeline at River Run 55+ age restricted community! This beautiful home is Move in Ready! Gorgeous luxury vinyl flooring throughout kitchen, living room, hall and laundry as well as the bathroom. All new appliances in kitchen including refrigerator, dishwasher and stove. With beautiful large island with eat in space in kitchen. Ready to make your own! Love your cozy front porch and outdoor living space! Plus a new driveway and a carport will be added. Enjoy your community amenities, including swimming pool, Billiards, Clubhouse and coming soon: a new updated clubhouse, dog park, sauna, card games and internet café. Additionally enjoy making connections with social gatherings, potlucks, holiday celebrations, social clubs and crafts. This community is located perfectly with quick access to the front range for hiking or stay local with shopping, dining and healthcare within easy reach.

  50. 2023-11-02
    price $164,000
    Show marketing remark (967 chars)

    This beautiful new 2 bed 1 bath home is divinely located in the Ridgeline at River Run 55+ age restricted community! This beautiful home is Move in Ready! Gorgeous luxury vinyl flooring throughout kitchen, living room, hall and laundry as well as the bathroom. All new appliances in kitchen including refrigerator, dishwasher and stove. With beautiful large island with eat in space in kitchen. Ready to make your own! Love your cozy front porch and outdoor living space! Plus a new driveway and a carport will be added. Enjoy your community amenities, including swimming pool, Billiards, Clubhouse and coming soon: a new updated clubhouse, dog park, sauna, card games and internet café. Additionally enjoy making connections with social gatherings, potlucks, holiday celebrations, social clubs and crafts. This community is located perfectly with quick access to the front range for hiking or stay local with shopping, dining and healthcare within easy reach.

ⓘ 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 7/10 Severe FEMA zone X (shaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥91°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$25,236
− Mortgage interest
−$6,918
− Property taxes
−$1,852
− Insurance
−$1,415
− Repairs & maintenance
−$2,019
− Management
−$2,019
− Depreciation
−$3,593
Taxable income
$7,420
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,781
After-tax cash flow
$7,116/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
Sheridan School District No. 2
NCES district ID
0806540
Math proficiency
4% ▼ -6.00%
Reading proficiency
20% ▲ 1.00%
Median HH income
$37,378
Composite
10.01/100
National rank
#9810
State rank
#85 of 86 in CO

Livability — Sheridan

Score
63/100
State rank
#197
US rank
#16046

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sheridan, CO
County
Arapahoe County · 715,018 people
City population
23,825
Metro
Denver-Aurora-Lakewood, CO
Population (ZIP)
23,825
Household income
$85,900
Rent vs Own
42.5% rent · 57.5% own
Severe rent burden
773.0

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
Majority White (62%)
Race & ethnicity
White 62% Hispanic / Latino 26% Two or more races 12% Black 4% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 18%
Common ancestry
Italian 3% Lithuanian 2% Portuguese 2%
Foreign-born
8% · Canada, Vietnam, China
Languages at home
81% English-only · Spanish 13% Other Indo-European 2% Other Asian/Pacific 1%

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
▼ -548.46%
Current HPI
296.0714
Rent YoY
▼ -0.85%
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

-97.1% since first listed
53 events — show timeline
  • 2024-10-04 Pending REColorado as Distributed by MLS Grid
  • 2024-10-03 Listing Removed REColorado as Distributed by MLS Grid
  • 2024-10-01 Price Changed $125,000 REColorado as Distributed by MLS Grid
  • 2024-05-28 Sold (MLS) $125,500 REColorado as Distributed by MLS Grid
  • 2024-05-16 Pending REColorado as Distributed by MLS Grid
  • 2024-05-03 Sold (MLS) $168,500 REColorado as Distributed by MLS Grid
  • 2024-04-27 Price Changed $129,000 REColorado as Distributed by MLS Grid
  • 2024-04-27 Price Changed $129,000 REColorado as Distributed by MLS Grid
  • 2024-04-17 Pending REColorado as Distributed by MLS Grid
  • 2024-04-15 Relisted REColorado as Distributed by MLS Grid
  • 2024-04-15 Price Changed $178,000 REColorado as Distributed by MLS Grid
  • 2024-04-01 Sold (MLS) $160,000 REColorado as Distributed by MLS Grid
  • 2024-03-01 Sold (MLS) $145,000 REColorado as Distributed by MLS Grid
  • 2024-02-24 Pending REColorado as Distributed by MLS Grid
  • 2024-02-22 Sold (MLS) $147,000 REColorado as Distributed by MLS Grid
  • 2024-02-15 Pending REColorado as Distributed by MLS Grid
  • 2024-02-08 Sold (MLS) $153,500 REColorado as Distributed by MLS Grid
  • 2024-02-05 Price Changed $133,000 REColorado as Distributed by MLS Grid
  • 2024-02-04 Price Changed $162,500 REColorado as Distributed by MLS Grid
  • 2024-02-03 Relisted REColorado as Distributed by MLS Grid
  • 2024-01-29 Pending REColorado as Distributed by MLS Grid
  • 2024-01-27 Pending REColorado as Distributed by MLS Grid
  • 2024-01-27 Pending REColorado as Distributed by MLS Grid
  • 2024-01-12 Pending REColorado as Distributed by MLS Grid
  • 2023-11-28 Price Changed $135,500 REColorado as Distributed by MLS Grid
  • 2023-11-28 Price Changed $135,500 REColorado as Distributed by MLS Grid
  • 2023-11-28 Price Changed $157,500 REColorado as Distributed by MLS Grid
  • 2023-11-28 Price Changed $146,000 REColorado as Distributed by MLS Grid
  • 2023-11-28 Price Changed $147,500 REColorado as Distributed by MLS Grid
  • 2023-11-28 Price Changed $163,500 REColorado as Distributed by MLS Grid
  • 2023-11-28 Relisted REColorado as Distributed by MLS Grid
  • 2023-11-15 Price Changed $136,000 REColorado as Distributed by MLS Grid
  • 2023-11-09 Relisted REColorado as Distributed by MLS Grid
  • 2023-11-06 Pending REColorado as Distributed by MLS Grid
  • 2023-11-02 Price Changed $136,000 REColorado as Distributed by MLS Grid
  • 2023-11-02 Price Changed $164,000 REColorado as Distributed by MLS Grid
  • 2023-11-02 Price Changed $146,500 REColorado as Distributed by MLS Grid
  • 2023-11-02 Price Changed $148,000 REColorado as Distributed by MLS Grid
  • 2023-11-02 Sold (MLS) $127,000 REColorado as Distributed by MLS Grid
  • 2023-10-31 Price Changed $158,000 REColorado as Distributed by MLS Grid
  • 2023-10-30 Sold (MLS) $165,000 REColorado as Distributed by MLS Grid
  • 2023-10-28 Relisted REColorado as Distributed by MLS Grid
  • 2023-10-25 Pending REColorado as Distributed by MLS Grid
  • 2023-10-02 Pending REColorado as Distributed by MLS Grid
  • 2023-09-29 Relisted REColorado as Distributed by MLS Grid
  • 2023-09-27 Sold (MLS) $148,500 REColorado as Distributed by MLS Grid
  • 2023-09-26 Sold (MLS) $138,500 REColorado as Distributed by MLS Grid
  • 2023-09-22 Pending REColorado as Distributed by MLS Grid
  • 2023-09-22 Sold (MLS) $150,000 REColorado as Distributed by MLS Grid
  • 2023-09-18 Sold (MLS) $74,500 REColorado as Distributed by MLS Grid
  • 2023-09-11 Price Changed $137,000 REColorado as Distributed by MLS Grid
  • 2023-09-10 Price Changed $137,000 REColorado as Distributed by MLS Grid
  • 1986-01-06 Sold (Public Records) $4,250,000 Public Records

Property tax history

+14.2%/yr

Latest (2025): $197,578 · +11.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…