CashFlowRE
Sign in Sign up
620 S 7th St
C- Composite 53.8
Why this score? — see what drove the C- 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 +20.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.4/10.0
  • Appreciation +5.0/10.0
  • 1% rule +4.3/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$144,999

620 S 7th St · Springfield, CO 81073
4 bd · 2.0 ba · 1,967 sqft · Other · 373 Days on market
Built 1950 6,750 sqft lot

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

Listing remarks MLS

Wonderful Updated Ranch Home available. 4 Bedroom, 2 Bathroom home with 2 Living areas and a den/dining area. Living Rooms on each level. Upstairs you'll fine a wonderful Wood Burning Stove in the additional Den. Downstairs you'll find a nice size living area with a gas fireplace. Large fenced yard with a shed, amazing grass, gardening section, and a sprinkler system for both the front and back. A large A/C unit has been installed to cool both levels perfectly. This home is ready to move into and at a great price!

Key facts

  • Laminate flooring
  • Spacious backyard
  • Gas fireplace

Tags

LAMINATE FLOORINGANTIQUE WOODBURNING STOVEFINISHED BASEMENTGAS FIREPLACESPACIOUS BACKYARDVEGETABLE GARDEN

Property features AI

Finance

  • HOA & community: No association amenities

Exterior

  • Parking: No garage
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer
  • Home design: Single-family residential; Frame construction with wood siding
  • Construction: Composition roof; Full, finished basement
  • Exterior features: Garden; Front porch; Wood fencing

Interior

  • Kitchen: Range; Oven; Dishwasher; Garbage disposal; Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms; 1 bathroom on the main level
  • Heating & cooling: Forced air heating; Central air conditioning; Ceiling fans
  • Interior features: Ceiling fans; Master bedroom on main level; Double pane windows with wood frames; Gas log fireplace in family room; additional basement wood-burning stove (1 fireplace total)
  • Laundry & utility: Washer and dryer; Laundry located in the basement

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 4-bed/2.0-bath other listed at $145k.

Deal economics

  • At list price, monthly cash flow is $182 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $135k (6.9% below list).
  • Recommended offer: $128k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 66/100 on livability (#145 in CO) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, amenities F, commute F.
  • Springfield School District No. Re-4 (rural): math 20% / reading 25% proficiency, ranked #149 of 176 in CO (top 85%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Springfield Elementary School (math 10% / reading 15%, grade F, #854 of 966 statewide, top 90%, 169 students, 62% FRL); Springfield Junior/Senior High School (math 15% / reading 15%, grade F, #346 of 381 statewide, top 91%, 135 students, 58% FRL) — zoned schools average 60% FRL vs 44% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 16 active listings in the ZIP; 5 units permitted in Baca County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($1k loan paydown + $4k appreciation (3.0% local appreciation)).
  • Baca County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $41k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 373 days — a 12% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y ago; this cycle's ask has dropped $25k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $105k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $127,599 (12.0% below list)

Questions for the listing agent

  1. It's been on market 373 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
0.93%
Cap rate
7.80%
Cash-on-cash
5.37%
DSCR
1.24
GRM
9.0

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
12.5%
Equity multiple
1.71×
Total profit
$28,984
Equity at exit
$65,198
10-year hold
IRR
14.5%
Equity multiple
3.14×
Total profit
$86,920
Equity at exit
$100,478

Cash invested: $40,600 (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 81073

Active inventory
16
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,350 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$64 /mo · $769/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$182

Break-even live

Break-even rent $1,120
Max offer price $144,999
Occupancy floor 82%

Sensitivity live

Price -10% $264 -5% $223 +0% $182 +5% $141 +10% $100
Rent -10% $75 -5% $128 +0% $182 +5% $235 +10% $288
Rate -1.0pp $255 -0.5pp $219 base $182 +0.5pp $144 +1.0pp $106

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$36,250
Closing costs
$4,350
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 29 events

  1. 2026-06-21
    days on market $144,999 Active 373 DOM
  2. 2026-06-21
    days on market $144,999 Active 372 DOM
  3. 2026-06-18
    days on market $144,999 Active 370 DOM
  4. 2026-06-17
    days on market $144,999 Active 369 DOM
  5. 2026-06-16
    days on market $144,999 Active 368 DOM
  6. 2026-06-15
    days on market $144,999 Active 367 DOM
  7. 2026-06-13
    days on market $144,999 Active 365 DOM
  8. 2026-06-12
    days on market $144,999 Active 364 DOM
  9. 2026-06-09
    days on market $144,999 Active 361 DOM
  10. 2026-06-08
    days on market $144,999 Active 360 DOM
  11. 2026-06-07
    days on market $144,999 Active 359 DOM
  12. 2026-06-07
    days on market $144,999 Active 358 DOM
  13. 2026-06-04
    days on market $144,999 Active 355 DOM
  14. 2026-06-02
    days on market $144,999 Active 354 DOM
  15. 2026-06-01
    price $144,999 Active 353 DOM
  16. 2026-06-01
    days on market $149,999 Active 353 DOM
  17. 2026-05-31
    days on market $149,999 Active 352 DOM
  18. 2026-05-31
    days on market $149,999 Active 351 DOM
  19. 2026-05-21
    status Active
  20. 2026-05-15
    historical Active Under Contract
  21. 2026-03-02
    price $149,999
  22. 2026-01-22
    price $154,999
  23. 2026-01-02
    status Active
  24. 2025-10-23
    price $159,999
  25. 2025-06-12
    listed $170,000 Active
  26. 2021-07-15
    soldstatus $105,000
  27. 2021-07-09
    soldstatus $105,000 526-char remark
    Show marketing remark (526 chars)

    Wonderful Updated Ranch Home available. 4 Bedroom, 2 Bathroom home with 2 Living areas and a den/dining area. Living Rooms on each level. Upstairs you'll fine a wonderful Wood Burning Stove in the additional Den. Downstairs you'll find a nice size living area with a gas fireplace. Large fenced yard with a shed, amazing grass, gardening section, and a sprinkler system for both the front and back. A large A/C unit has been installed to cool both levels perfectly. This home is ready to move into and at a great price!

  28. 2021-06-04
    listed $110,000 526-char remark
    Show marketing remark (526 chars)

    Wonderful Updated Ranch Home available. 4 Bedroom, 2 Bathroom home with 2 Living areas and a den/dining area. Living Rooms on each level. Upstairs you'll fine a wonderful Wood Burning Stove in the additional Den. Downstairs you'll find a nice size living area with a gas fireplace. Large fenced yard with a shed, amazing grass, gardening section, and a sprinkler system for both the front and back. A large A/C unit has been installed to cool both levels perfectly. This home is ready to move into and at a great price!

  29. 2017-04-06
    soldstatus $72,500

ⓘ 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
$769 · $64/mo
Projected year-2 tax
$797 · $66/mo
Expected delta
+$29/yr (+$2/mo · 3.8%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$16,200
− Mortgage interest
−$8,122
− Property taxes
−$769
− Insurance
−$725
− Repairs & maintenance
−$1,296
− Management
−$1,296
− Depreciation
−$4,218
Taxable loss
−$226
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$54
After-tax cash flow
$2,234/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
Springfield School District No. Re-4
NCES district ID
0806630
Math proficiency
20% ▲ 5.00%
Reading proficiency
25% ▲ 5.00%
Median HH income
$33,541
Composite
21.55/100
National rank
#13620
State rank
#149 of 176 in CO

Livability — Springfield

Score
66/100
State rank
#145
US rank
#12006

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springfield, CO
Population (ZIP)
1,880

Population outlook (Baca County) Hauer SSP2

Today (2025)
3,249 people
By 2030
3,053 · -6.0%
By 2040
2,691 · -17.2%
By 2050
2,362 · -27.3%
By 2075
1,812 · -44.2%
By 2100
1,263 · -61.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Hispanic / Latino 14% Two or more races 5% Asian 4%
Hispanic origin (detail)
Mexican 13%
Common ancestry
Italian 4% Slovak 2% Serbian 2%
Foreign-born
5% · Canada, Vietnam
Languages at home
94% English-only · Spanish 2% Vietnamese 2% Tagalog/Filipino 1%

Political lean MEDSL · Baca

2024 margin
Solid R (+70.4) · D 13.7% · R 84.1% · Other 2.1%
2008→2024 swing
-22.8pp toward R · 2008: -47.6pp · 2024: -70.4pp
All cycles
2024: R+70.4 2020: R+69.7 2016: R+68.2 2012: R+52.1 2008: R+47.6

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

+106.9% since first listed
11 events — show timeline
  • 2026-05-21 Relisted PARMLS
  • 2026-05-15 Contingent PARMLS
  • 2026-03-02 Price Changed $149,999 PARMLS
  • 2026-01-22 Price Changed $154,999 PARMLS
  • 2026-01-02 Relisted PARMLS
  • 2025-10-23 Price Changed $159,999 PARMLS
  • 2025-06-12 Listed $170,000 PARMLS
  • 2021-07-15 Sold (Public Records) $105,000 Public Records
  • 2021-07-09 Sold (MLS) $105,000 REColorado as Distributed by MLS Grid
  • 2021-06-04 Listed $110,000 REColorado as Distributed by MLS Grid
  • 2017-04-06 Sold (Public Records) $72,500 Public Records

Property tax history

+10.9%/yr

Latest (2025): $769 · +132.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…