CashFlowRE
Sign in Sign up
2626 West First
B- Composite 67.74
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 +3.4/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$70,000

2626 West First · Greeley, CO 80631
3 bd · 2.0 ba · 1,216 sqft · Land · 66 Days on market
Built 2014

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Affordable single-wide in the pet-friendly community of Villa West! Welcome to lot 189 in Villa West. This 2018-built single-wide offers 3 comfortable bedrooms and 2 well-appointed bathrooms! Step inside to discover the inviting family room with CLEAN and SOFT carpet throughout. This versatile space is perfect for any furniture arrangement and ideal for unwinding after a long day. The family room seamlessly connects to the kitchen, creating an open-concept layout. The eat-in kitchen features durable laminate flooring, stunning cabinetry, and laminate countertops. All appliances are included. Just off the kitchen, you’ll find the generous primary bedroom, complete with the same plush carpet as the family room. This bedroom also offers a private en-suite bathroom with a shower-tub combo for your convenience. On the opposite side of the home, you'll find two additional bedrooms, both with the same pristine carpet. These rooms are perfect for secondary bedrooms, a home office, workout space, or playroom. The secondary bathroom also has a shower-tub combo and a sleek single-sink vanity. This home also includes hookups for a washer and dryer! Don’t miss out on this fantastic opportunity—CALL TO SCHEDULE A SHOWING TODAY!

Key facts

  • Open floor plan
  • Clubhouse
  • Ensuite bath

Tags

OPEN FLOOR PLANENSUITE BATHSPACIOUS CLOSETRECREATIONAL FACILITIESCLUBHOUSESWIMMING POOL

Property features AI

Finance

  • Other: Living area approximately 1,216; Park name: VILLA WEST MOBILE PARK
  • HOA & community: Land lease in effect (monthly land lease of $1,100; lease expires December 31, 2026); Located in Villa West Mobile Park

Exterior

  • Parking: Parking for 2 vehicles
  • Utilities: Cable available; Electricity connected; Natural gas connected; Community sewer
  • Home design: Manufactured home in a park; Individual ownership
  • Construction: Composition roof; Manufactured (Clayton), 76 ft by 16 ft
  • Exterior features: Deck; Dog run; Accessible approach with ramp

Interior

  • Kitchen: Range; Dishwasher; Refrigerator; Disposal
  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: Two three-quarter bathrooms on the main level; One en suite three-quarter bathroom
  • Heating & cooling: Forced air heating; Cooling: Other
  • Interior features: Dishwasher; Disposal; Dryer; Range; Refrigerator; Washer
  • Laundry & utility: Washer and Dryer included

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 land listed at $70k.

Deal economics

  • At list price, monthly cash flow is $743 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $70k).
  • Recommended offer: $66k (6.0% below list) — sets the bar for market timing.
  • Cap rate 19.0% vs local median 3.3% in Greeley — 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 68/100 on livability (#115 in CO) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, health & safety A; Watch: cost of living C-, crime F, amenities F.
  • Greeleyschool District No. 6 In The County Of Weld And Sta (urban): math 15% / reading 31% proficiency, ranked #71 of 86 in CO (top 83%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Madison Elementary School (math 17% / reading 27%, grade F, #660 of 966 statewide, top 70%, 409 students, 90% FRL); Franklin Middle School (math 11% / reading 22%, grade F, #224 of 270 statewide, top 83%, 446 students, 89% FRL); Northridge High School (math 13% / reading 36%, grade F, #266 of 381 statewide, top 79%, 1,253 students, 64% FRL) — zoned schools average 81% FRL vs 54% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-0.7%/yr); 180 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 3,170 units permitted in Weld County in 2024 (278 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($55k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $484 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Weld County population projected at +46% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 27y 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 $50k; 40% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $65,800 (6.0% below list)

Questions for the listing agent

  1. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
2.22%
Cap rate
19.03%
Cash-on-cash
45.49%
DSCR
3.02
GRM
3.8

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
39.2%
Equity multiple
2.60×
Total profit
$31,454
Equity at exit
$10,437
10-year hold
IRR
44.1%
Equity multiple
4.61×
Total profit
$70,835
Equity at exit
$6,052

Cash invested: $19,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
38 Tenant-Leaning
State Colorado
38 Tenant-Leaning · D+4
County
— inherits STATE
City
— inherits STATE
2023 reforms: 10-day cure, mandated notice, source-of-income protected. Courts backlogged in Denver.

ZIP-level market 80631

Rents YoY
-0.7%
Active inventory
180
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$1,553 high interval (Pro) →
Mortgage (P&I)
$367
Tax est. 1.5%
$88 /mo · $1,050/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$326
Net cashflow
$743

Break-even live

Break-even rent $612
Max offer price $70,000
Occupancy floor 47%

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
$17,500
Closing costs
$2,100
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3004 W A Street Rd Greeley, CO 2.0 1.0 750 $1,395 $1.86 13d 8 0.36mi
705 26th Ave Greeley, CO 2.0 1.0 850 $1,190 $1.40 13d 1 0.39mi
712 27th Ave Greeley, CO 2.0 1.0 830 $1,299 $1.57 23d 5 0.42mi
724 27th Ave Greeley, CO 3.0 2.0 1248 $1,700 $1.36 13d 1 0.45mi
2306 W 7th St Greeley, CO 3.0 1.0 897 $1,850 $2.06 21d 1 0.55mi
613 N 30th Ave Unit Basement 2br Greeley, CO 2.0 1.0 1100 $800 $0.73 23d 1 0.64mi
3208 W 7th St Greeley, CO 2.0–3.0 1.0–2.0 957 $1,672 $1.75 13d 5 0.66mi
1126 26th Ave Greeley, CO 2.0 1.0 909 $1,335 $1.47 23d 1 0.80mi
2004 8th St Unit 1B Greeley, CO 3.0 1.0 1200 $1,875 $1.56 23d 1 0.81mi
314 18th Ave Greeley, CO 2.0 1.0 790 $1,560 $1.97 13d 1 0.83mi
1213 26th Ave Greeley, CO 1.0–3.0 1.0–2.0 745 $1,596 $2.14 13d 10 0.86mi
821 35th Avenue Ct Greeley, CO 2.0 1.0 950 $1,530 $1.61 13d 1 0.89mi
1250 28th Ave Greeley, CO 1.0–2.0 1.0 788 $1,370 $1.74 13d 5 0.89mi
709 37th Ave Unit 3 Greeley, CO 2.0 1.5 1000 $1,195 $1.20 23d 1 0.96mi
808 37th Ave Unit A Greeley, CO 2.0 1.5 900 $1,250 $1.39 23d 1 0.98mi
1014 19th Ave Greeley, CO 3.0 1.0 1470 $2,100 $1.43 13d 1 1.01mi
804 37th Avenue Ct Unit 4 Greeley, CO 2.0 1.5 975 $995 $1.02 23d 1 1.02mi
1436 5th St Greeley, CO 3.0 1.0 1054 $1,800 $1.71 23d 1 1.05mi
533 14th Ave Unit 9 Greeley, CO 3.0 1.0 1197 $1,395 $1.17 23d 1 1.15mi
3322 W 13th St Greeley, CO 2.0–3.0 1.0–2.0 950 $1,600 $1.68 13d 2 1.16mi
1208 18th Ave Greeley, CO 2.0 1.0 812 $1,300 $1.60 13d 1 1.19mi
423 13th Ave Unit 1/2 Greeley, CO 2.0 1.0 864 $1,150 $1.33 23d 1 1.22mi
1323 8th St Greeley, CO 2.0 1.0 1440 $2,150 $1.49 13d 1 1.25mi
520 13th Ave Unit 11 Greeley, CO 2.0 1.0 800 $1,195 $1.49 23d 1 1.28mi
3950 W 12th St #3 Greeley, CO 2.0 2.0 1194 $2,100 $1.76 23d 1 1.31mi
1650 29th Avenue Pl Greeley, CO 2.0 1.5 1010 $1,595 $1.58 23d 2 1.31mi
1118 6th St Apt A Greeley, CO 3.0 1.0 911 $1,725 $1.89 13d 1 1.40mi
1118 6th St Apt C Greeley, CO 3.0 1.0 912 $1,200 $1.32 23d 1 1.40mi
1206 14th Ave Unit Main Level Greeley, CO 2.0 1.0 900 $1,250 $1.39 23d 1 1.43mi
1300 12th St Greeley, CO 1.0–2.0 1.0 775 $1,195 $1.54 13d 3 1.48mi
1128 10th St Unit C Greeley, CO 2.0 1.0 850 $1,350 $1.59 13d 1 1.49mi

Listing history 37 events

  1. 2026-06-09
    days on market $70,000 Active 66 DOM
  2. 2026-06-08
    days on market $70,000 Active 65 DOM
  3. 2026-06-07
    days on market $70,000 Active 64 DOM
  4. 2026-06-03
    days on market $70,000 Active 60 DOM
  5. 2026-06-02
    days on market $70,000 Active 59 DOM
  6. 2026-06-01
    days on market $70,000 Active 58 DOM
  7. 2026-05-31
    days on market $70,000 Active 57 DOM
  8. 2026-05-30
    days on market $70,000 Active 56 DOM
  9. 2026-04-04
    listed $70,000 Active
  10. 2025-09-05
    historical
  11. 2025-07-25
    price $85,000
  12. 2025-06-24
    price $95,000
  13. 2025-06-24
    status Active
  14. 2025-05-14
    historical
  15. 2025-05-05
    price $100,000
  16. 2025-04-11
    listed $105,000 Active
  17. 2025-03-21
    soldstatus $50,000 Closed 1251-char remark
    Show marketing remark (1251 chars)

    Affordable single-wide in the pet-friendly community of Villa West! Welcome to lot 189 in Villa West. This 2018-built single-wide offers 3 comfortable bedrooms and 2 well-appointed bathrooms! Step inside to discover the inviting family room with CLEAN and SOFT carpet throughout. This versatile space is perfect for any furniture arrangement and ideal for unwinding after a long day. The family room seamlessly connects to the kitchen, creating an open-concept layout. The eat-in kitchen features durable laminate flooring, stunning cabinetry, and laminate countertops. All appliances are included. Just off the kitchen, you’ll find the generous primary bedroom, complete with the same plush carpet as the family room. This bedroom also offers a private en-suite bathroom with a shower-tub combo for your convenience. On the opposite side of the home, you'll find two additional bedrooms, both with the same pristine carpet. These rooms are perfect for secondary bedrooms, a home office, workout space, or playroom. The secondary bathroom also has a shower-tub combo and a sleek single-sink vanity. This home also includes hookups for a washer and dryer! Don’t miss out on this fantastic opportunity—CALL TO SCHEDULE A SHOWING TODAY!

  18. 2025-03-20
    status Pending Accepting Backup Offers 1251-char remark
    Show marketing remark (1251 chars)

    Affordable single-wide in the pet-friendly community of Villa West! Welcome to lot 189 in Villa West. This 2018-built single-wide offers 3 comfortable bedrooms and 2 well-appointed bathrooms! Step inside to discover the inviting family room with CLEAN and SOFT carpet throughout. This versatile space is perfect for any furniture arrangement and ideal for unwinding after a long day. The family room seamlessly connects to the kitchen, creating an open-concept layout. The eat-in kitchen features durable laminate flooring, stunning cabinetry, and laminate countertops. All appliances are included. Just off the kitchen, you’ll find the generous primary bedroom, complete with the same plush carpet as the family room. This bedroom also offers a private en-suite bathroom with a shower-tub combo for your convenience. On the opposite side of the home, you'll find two additional bedrooms, both with the same pristine carpet. These rooms are perfect for secondary bedrooms, a home office, workout space, or playroom. The secondary bathroom also has a shower-tub combo and a sleek single-sink vanity. This home also includes hookups for a washer and dryer! Don’t miss out on this fantastic opportunity—CALL TO SCHEDULE A SHOWING TODAY!

  19. 2025-03-19
    status Active 1251-char remark
    Show marketing remark (1251 chars)

    Affordable single-wide in the pet-friendly community of Villa West! Welcome to lot 189 in Villa West. This 2018-built single-wide offers 3 comfortable bedrooms and 2 well-appointed bathrooms! Step inside to discover the inviting family room with CLEAN and SOFT carpet throughout. This versatile space is perfect for any furniture arrangement and ideal for unwinding after a long day. The family room seamlessly connects to the kitchen, creating an open-concept layout. The eat-in kitchen features durable laminate flooring, stunning cabinetry, and laminate countertops. All appliances are included. Just off the kitchen, you’ll find the generous primary bedroom, complete with the same plush carpet as the family room. This bedroom also offers a private en-suite bathroom with a shower-tub combo for your convenience. On the opposite side of the home, you'll find two additional bedrooms, both with the same pristine carpet. These rooms are perfect for secondary bedrooms, a home office, workout space, or playroom. The secondary bathroom also has a shower-tub combo and a sleek single-sink vanity. This home also includes hookups for a washer and dryer! Don’t miss out on this fantastic opportunity—CALL TO SCHEDULE A SHOWING TODAY!

  20. 2025-03-10
    status Pending Accepting Backup Offers 1251-char remark
    Show marketing remark (1251 chars)

    Affordable single-wide in the pet-friendly community of Villa West! Welcome to lot 189 in Villa West. This 2018-built single-wide offers 3 comfortable bedrooms and 2 well-appointed bathrooms! Step inside to discover the inviting family room with CLEAN and SOFT carpet throughout. This versatile space is perfect for any furniture arrangement and ideal for unwinding after a long day. The family room seamlessly connects to the kitchen, creating an open-concept layout. The eat-in kitchen features durable laminate flooring, stunning cabinetry, and laminate countertops. All appliances are included. Just off the kitchen, you’ll find the generous primary bedroom, complete with the same plush carpet as the family room. This bedroom also offers a private en-suite bathroom with a shower-tub combo for your convenience. On the opposite side of the home, you'll find two additional bedrooms, both with the same pristine carpet. These rooms are perfect for secondary bedrooms, a home office, workout space, or playroom. The secondary bathroom also has a shower-tub combo and a sleek single-sink vanity. This home also includes hookups for a washer and dryer! Don’t miss out on this fantastic opportunity—CALL TO SCHEDULE A SHOWING TODAY!

  21. 2025-01-21
    status Active 1251-char remark
    Show marketing remark (1251 chars)

    Affordable single-wide in the pet-friendly community of Villa West! Welcome to lot 189 in Villa West. This 2018-built single-wide offers 3 comfortable bedrooms and 2 well-appointed bathrooms! Step inside to discover the inviting family room with CLEAN and SOFT carpet throughout. This versatile space is perfect for any furniture arrangement and ideal for unwinding after a long day. The family room seamlessly connects to the kitchen, creating an open-concept layout. The eat-in kitchen features durable laminate flooring, stunning cabinetry, and laminate countertops. All appliances are included. Just off the kitchen, you’ll find the generous primary bedroom, complete with the same plush carpet as the family room. This bedroom also offers a private en-suite bathroom with a shower-tub combo for your convenience. On the opposite side of the home, you'll find two additional bedrooms, both with the same pristine carpet. These rooms are perfect for secondary bedrooms, a home office, workout space, or playroom. The secondary bathroom also has a shower-tub combo and a sleek single-sink vanity. This home also includes hookups for a washer and dryer! Don’t miss out on this fantastic opportunity—CALL TO SCHEDULE A SHOWING TODAY!

  22. 2025-01-21
    price $54,900 1251-char remark
    Show marketing remark (1251 chars)

    Affordable single-wide in the pet-friendly community of Villa West! Welcome to lot 189 in Villa West. This 2018-built single-wide offers 3 comfortable bedrooms and 2 well-appointed bathrooms! Step inside to discover the inviting family room with CLEAN and SOFT carpet throughout. This versatile space is perfect for any furniture arrangement and ideal for unwinding after a long day. The family room seamlessly connects to the kitchen, creating an open-concept layout. The eat-in kitchen features durable laminate flooring, stunning cabinetry, and laminate countertops. All appliances are included. Just off the kitchen, you’ll find the generous primary bedroom, complete with the same plush carpet as the family room. This bedroom also offers a private en-suite bathroom with a shower-tub combo for your convenience. On the opposite side of the home, you'll find two additional bedrooms, both with the same pristine carpet. These rooms are perfect for secondary bedrooms, a home office, workout space, or playroom. The secondary bathroom also has a shower-tub combo and a sleek single-sink vanity. This home also includes hookups for a washer and dryer! Don’t miss out on this fantastic opportunity—CALL TO SCHEDULE A SHOWING TODAY!

  23. 2025-01-09
    status Pending 1251-char remark
    Show marketing remark (1251 chars)

    Affordable single-wide in the pet-friendly community of Villa West! Welcome to lot 189 in Villa West. This 2018-built single-wide offers 3 comfortable bedrooms and 2 well-appointed bathrooms! Step inside to discover the inviting family room with CLEAN and SOFT carpet throughout. This versatile space is perfect for any furniture arrangement and ideal for unwinding after a long day. The family room seamlessly connects to the kitchen, creating an open-concept layout. The eat-in kitchen features durable laminate flooring, stunning cabinetry, and laminate countertops. All appliances are included. Just off the kitchen, you’ll find the generous primary bedroom, complete with the same plush carpet as the family room. This bedroom also offers a private en-suite bathroom with a shower-tub combo for your convenience. On the opposite side of the home, you'll find two additional bedrooms, both with the same pristine carpet. These rooms are perfect for secondary bedrooms, a home office, workout space, or playroom. The secondary bathroom also has a shower-tub combo and a sleek single-sink vanity. This home also includes hookups for a washer and dryer! Don’t miss out on this fantastic opportunity—CALL TO SCHEDULE A SHOWING TODAY!

  24. 2024-12-11
    listed $59,900 Active 1251-char remark
    Show marketing remark (1251 chars)

    Affordable single-wide in the pet-friendly community of Villa West! Welcome to lot 189 in Villa West. This 2018-built single-wide offers 3 comfortable bedrooms and 2 well-appointed bathrooms! Step inside to discover the inviting family room with CLEAN and SOFT carpet throughout. This versatile space is perfect for any furniture arrangement and ideal for unwinding after a long day. The family room seamlessly connects to the kitchen, creating an open-concept layout. The eat-in kitchen features durable laminate flooring, stunning cabinetry, and laminate countertops. All appliances are included. Just off the kitchen, you’ll find the generous primary bedroom, complete with the same plush carpet as the family room. This bedroom also offers a private en-suite bathroom with a shower-tub combo for your convenience. On the opposite side of the home, you'll find two additional bedrooms, both with the same pristine carpet. These rooms are perfect for secondary bedrooms, a home office, workout space, or playroom. The secondary bathroom also has a shower-tub combo and a sleek single-sink vanity. This home also includes hookups for a washer and dryer! Don’t miss out on this fantastic opportunity—CALL TO SCHEDULE A SHOWING TODAY!

  25. 2020-10-07
    soldstatus $47,000 Closed
  26. 2020-08-25
    status Pending Accepting Backup Offers
  27. 2020-07-27
    price $52,000
  28. 2020-07-10
    listed $55,000 Active
  29. 2004-02-17
    historical
  30. 2003-09-15
    listed $25,000
  31. 2002-03-10
    historical
  32. 2001-11-04
    listed $55,500
  33. 2000-02-18
    historical
  34. 1999-08-01
    historical
  35. 1999-03-16
    listed $29,995
  36. 1999-02-01
    listed $43,300
  37. 1998-11-18
    soldstatus $11,599,500

ⓘ 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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 5 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
$18,635
− Mortgage interest
−$3,921
− Property taxes
−$1,050
− Insurance
−$350
− Repairs & maintenance
−$1,491
− Management
−$1,491
− Depreciation
−$2,036
Taxable income
$8,296
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,991
After-tax cash flow
$6,925/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
Greeleyschool District No. 6 In The County Of Weld And Sta
NCES district ID
0804410
Math proficiency
15% ▼ -7.00%
Reading proficiency
31% ▼ -4.00%
Median HH income
$46,417
Composite
19.99/100
National rank
#8667
State rank
#71 of 86 in CO

Livability — Greeley

Score
68/100
State rank
#115
US rank
#9841

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greeley, CO
County
Weld County · 332,652 people
City population
119,344
Metro
Greeley, CO
Population (ZIP)
53,722
Household income
$54,591
Rent vs Own
53.3% rent · 46.7% own
Severe rent burden
3061.0

Population outlook (Weld County) Hauer SSP2

Today (2025)
351,957 people
By 2030
385,304 · +9.5%
By 2040
451,818 · +28.4%
By 2050
514,478 · +46.2%
By 2075
648,733 · +84.3%
By 2100
720,400 · +104.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
Hispanic / Latino 54% White 39% Two or more races 15% Black 3% Native American 2% Asian 1%
Hispanic origin (detail)
Mexican 45%
Common ancestry
Italian 2% Slovak 2% Portuguese 2%
Foreign-born
19% · Canada, Philippines
Languages at home
65% English-only · Spanish 33%

Political lean MEDSL · Weld

2024 margin
Strong R (+21.0) · D 38.2% · R 59.2% · Other 2.6%
2008→2024 swing
-12.2pp toward R · 2008: -8.7pp · 2024: -21.0pp
All cycles
2024: R+21.0 2020: R+18.0 2016: R+22.4 2012: R+13.2 2008: R+8.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -329.59%
Current HPI
295.4309
Rent YoY
▼ -0.65%
Metro
Greeley, CO
State GDP YoY
▲ 1.95%
F500 in state
14

Industry mix (Fortune 500 HQ in CO)

Industry F500 HQs Revenue

Price history

-99.4% since first listed
29 events — show timeline
  • 2026-04-04 Listed $70,000 REColorado as Distributed by MLS Grid
  • 2025-09-05 Listing Removed REColorado as Distributed by MLS Grid
  • 2025-07-25 Price Changed $85,000 REColorado as Distributed by MLS Grid
  • 2025-06-24 Price Changed $95,000 REColorado as Distributed by MLS Grid
  • 2025-06-24 Relisted REColorado as Distributed by MLS Grid
  • 2025-05-14 Listing Removed REColorado as Distributed by MLS Grid
  • 2025-05-05 Price Changed $100,000 REColorado as Distributed by MLS Grid
  • 2025-04-11 Listed $105,000 REColorado as Distributed by MLS Grid
  • 2025-03-21 Sold (MLS) $50,000 REColorado as Distributed by MLS Grid
  • 2025-03-20 Pending REColorado as Distributed by MLS Grid
  • 2025-03-19 Relisted REColorado as Distributed by MLS Grid
  • 2025-03-10 Pending REColorado as Distributed by MLS Grid
  • 2025-01-21 Relisted REColorado as Distributed by MLS Grid
  • 2025-01-21 Price Changed $54,900 REColorado as Distributed by MLS Grid
  • 2025-01-09 Pending REColorado as Distributed by MLS Grid
  • 2024-12-11 Listed $59,900 REColorado as Distributed by MLS Grid
  • 2020-10-07 Sold (MLS) $47,000 REColorado as Distributed by MLS Grid
  • 2020-08-25 Pending REColorado as Distributed by MLS Grid
  • 2020-07-27 Price Changed $52,000 REColorado as Distributed by MLS Grid
  • 2020-07-10 Listed $55,000 REColorado as Distributed by MLS Grid
  • 2004-02-17 Listing Removed IRES
  • 2003-09-15 Listed $25,000 IRES
  • 2002-03-10 Listing Removed IRES
  • 2001-11-04 Listed $55,500 IRES
  • 2000-02-18 Listing Removed IRES
  • 1999-08-01 Listing Removed IRES
  • 1999-03-16 Listed $29,995 IRES
  • 1999-02-01 Listed $43,300 IRES
  • 1998-11-18 Sold (Public Records) $11,599,500 Public Records

Property tax history

+11.4%/yr

Latest (2025): $142,509 · +25.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…