🏗️ New Construction
45933 Wood Thrush Ave · Bennett, CO
Flood risk 5/10 · Moderate
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.66%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $939 – $1,743
Heat risk 3/10 · Minor
- Hot days now (above 92°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- Appreciation +10.0/10.0
- Cash flow +8.4/30.0
- ARV discount +7.5/15.0
- Livability +3.0/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- DSCR +2.3/10.0
- 1% rule +2.1/10.0
- Schools +2.1/10.0
$449,950
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Discover this eye-catching Alexandrite home. Included features: a welcoming covered porch; an impressive kitchen offering a roomy pantry, a center island and an adjacent dining area; a large great room; a stunning primary suite showcasing a spacious walk-in closet and a private bath; a convenient laundry; a storage area and a covered patio. This could be your dream home!
Key facts
- Designer finishes
- Inviting kitchen
- Quartz island
Tags
Property features AI
Finance
- HOA & community: Member of Horizon Village homeowners association; Professionally managed association; Monthly HOA fee of $121 (includes trash and recycling)
Exterior
- Parking: Attached 2-car garage; Total parking for 2 vehicles
- Utilities: Public sewer
- Home design: Single-family home; One story; Property faces south; House under construction by Richmond American Homes (Alexandrite / C model)
- Construction: Frame construction; Shingle/composition roof; Crawl space basement with sump pump
- Exterior features: Landscaped lot; Front yard sprinklers
Interior
- Kitchen: Dishwasher; Disposal; Microwave; Oven; Range; Eat-in kitchen with island and pantry; Quartz countertops
- Bedrooms: 3 bedrooms (all on the main level); Primary suite with en suite bathroom and walk-in closet; Bedroom 2 (main level, approx. 11 x 10); Bedroom 3 (main level, approx. 10 x 10); Office (main level, approx. 13 x 11)
- Flooring: Carpet; Vinyl
- Bathrooms: 2 bathrooms (1 full, 1 three-quarter); Both bathrooms located on the main level
- Heating & cooling: Forced air heating; Central air conditioning
- Interior features: Eat-in kitchen; Kitchen island; Pantry; Primary suite; Quartz counters; Radon mitigation system; Walk-in closet(s); Double pane windows
- Laundry & utility: Main-level laundry room
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $450k.
Deal economics
- At list price, monthly cash flow is $-375 ($-4k/yr) — negative.
- To cash-flow at today's rent, offer at most $354k (21.4% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $300k (33.3% below list).
- Recommended offer: $300k (33.3% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads 59/100 on livability (#263 in CO) — a working-class tenant base; expect higher turnover. Strengths: housing A+, crime A-; Watch: cost of living D+, amenities F, commute F.
- Bennett School District No. 29J (rural): math 13% / reading 31% proficiency, ranked #69 of 86 in CO (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
- Zoned schools: Bennett Preschool (71 students, 11% FRL); Bennett Middle School (math 8% / reading 42%, grade F, #168 of 270 statewide, top 63%, 304 students, 38% FRL); Bennett High School (math 22% / reading 47%, grade F, #209 of 381 statewide, top 56%, 427 students, 25% FRL) — zoned schools at 25% FRL track the district average.
- Market conditions: 213 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2,299 units permitted in Adams County in 2024 (343 in 5+ unit buildings).
Forward outlook
- In year one you build about $45k of equity ($3k loan paydown + $42k appreciation (10.0% local appreciation)).
- Adams County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- By year 2, paydown + projected appreciation supports a ~$72k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 380 days — a 12% lower offer ($396k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts; this cycle's ask has dropped $75k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 380 days. Have you received any prior offers? Is the seller open to a 33% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- 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.
- 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.
- 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
- 0.71% ✗
- Cap rate
- 5.22%
- Cash-on-cash
- -3.83%
- DSCR
- 0.83
- GRM
- 11.7
CMA / ARV
- ARV (on-the-fly)
- $419,822
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 45840 Laceleaf Dr | 0.17mi | 3/3.0 | 1,725 (-1%) | 3mo | $435,000 | $252 | 84 |
| 45886 Mill Ave | 0.18mi | 4/3.0 (+1) | 1,880 (+8%) | 1mo | $451,400 | $240 | 69 |
| 45870 Mill Ave | 0.19mi | 4/3.0 (+1) | 1,880 (+8%) | 3mo | $474,900 | $253 | 67 |
| 46526 Avery Ln | 0.52mi | 3/2.0 | 1,643 (-6%) | 3mo | $419,990 | $256 | 64 |
| 220 Mckinley Dr | 0.18mi | 4/2.0 (+1) | 1,482 (-15%) | 2mo | $325,000 | $219 | 60 |
| 46570 Avery Ln | 0.53mi | 3/3.0 | 1,643 (-6%) | 4mo | $404,999 | $246 | 58 |
| 46589 Sunflower Ln | 0.47mi | 3/3.0 | 1,944 (+12%) | 1mo | $459,390 | $236 | 54 |
| 271 Birch St | 0.74mi | 4/2.0 (+1) | 1,786 (+2%) | 3mo | $425,000 | $238 | 54 |
| 46573 Sunflower Ln | 0.47mi | 3/3.0 | 1,944 (+12%) | 3mo | $467,999 | $241 | 52 |
| 46569 Sunflower Ln | 0.47mi | 3/3.0 | 1,944 (+12%) | 4mo | $424,999 | $219 | 52 |
| 46581 Sunflower Ln | 0.46mi | 4/4.0 (+1) | 1,930 (+11%) | 3mo | $481,720 | $250 | 45 |
| 46537 Sunflower Ln | 0.44mi | 4/4.0 (+1) | 1,944 (+12%) | 4mo | $429,999 | $221 | 44 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
10.0% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 21.6%
- Equity multiple
- 2.74×
- Total profit
- $204,713
- Equity at exit
- $378,209
- IRR
- 19.4%
- Equity multiple
- 6.29×
- Total profit
- $621,527
- Equity at exit
- $815,622
Cash invested: $117,550 (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
ZIP-level market 80102
- Home prices YoY
- 3.1%
- Active inventory
- 213
- Price-to-rent
- 12.5×
Monthly cashflow live
- Estimated rent
- $3,000 medium interval (Pro) →
- Mortgage (P&I)
- −$2,202
- Tax from tax record
- −$247 /mo · $2,969/yr
- Insurance
- −$175
- HOA
- −$121
- Vacancy / Maint / Mgmt
- −$630
- Net cashflow
- $-375
Break-even live
Sensitivity live
| Price | -10% $-137 | -5% $-256 | +0% $-375 | +5% $-494 | +10% $-613 |
|---|---|---|---|---|---|
| Rent | -10% $-612 | -5% $-493 | +0% $-375 | +5% $-256 | +10% $-138 |
| Rate | -1.0pp $-164 | -0.5pp $-268 | base $-375 | +0.5pp $-484 | +1.0pp $-594 |
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
- $104,956
- Closing costs
- $12,595
- 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 1 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 239 Adams St Bennett, CO | 3.0 | 2.5 | 1653 | $3,000 | $1.81 | 26d | 1 | 0.93mi |
HOA detail
- Monthly dues
- $121 · $1,452/yr
Listing history 35 events
-
2026-06-21days on market $449,950 Active 380 DOM
-
2026-06-18days on market $449,950 Active 377 DOM
-
2026-06-17days on market $449,950 Active 376 DOM
-
2026-06-16days on market $449,950 Active 375 DOM
-
2026-06-15days on market $449,950 Active 374 DOM
-
2026-06-13days on market $449,950 Active 372 DOM
-
2026-06-13days on market $449,950 Active 371 DOM
-
2026-06-09days on market $449,950 Active 368 DOM
-
2026-06-08pricedays on market $449,950 Active 367 DOM
-
2026-06-07days on market $459,950 Active 366 DOM
-
2026-06-04days on market $459,950 Active 363 DOM
-
2026-06-03days on market $459,950 Active 362 DOM
-
2026-06-02days on market $459,950 Active 361 DOM
-
2026-06-01days on market $459,950 Active 360 DOM
-
2026-05-31days on market $459,950 Active 359 DOM
-
2026-05-05price $459,950 373-char remark
Show marketing remark (617 chars)
**!!AVAILABLE NOW/MOVE IN READY!!**SPECIAL FINANCING AVAILABLE**This Alexandrite is waiting to fulfill every one of your needs with the convenience of its ranch-style layout and designer finishes throughout! A covered entry leads past a spacious study and laundry. Beyond, an inviting kitchen with a quartz island, stainless steel appliances and a pantry flows into the dining room. The adjacent expansive great room welcomes you to relax. Two additional secondary bedrooms and a shared bath makes perfect accommodations for family and guests. The primary suite showcases a private bath and a spacious walk-in closet.
-
2026-05-05price $459,950 617-char remark
Show marketing remark (617 chars)
**!!AVAILABLE NOW/MOVE IN READY!!**SPECIAL FINANCING AVAILABLE**This Alexandrite is waiting to fulfill every one of your needs with the convenience of its ranch-style layout and designer finishes throughout! A covered entry leads past a spacious study and laundry. Beyond, an inviting kitchen with a quartz island, stainless steel appliances and a pantry flows into the dining room. The adjacent expansive great room welcomes you to relax. Two additional secondary bedrooms and a shared bath makes perfect accommodations for family and guests. The primary suite showcases a private bath and a spacious walk-in closet.
-
2026-05-04price $459,950 617-char remark
Show marketing remark (617 chars)
**!!AVAILABLE NOW/MOVE IN READY!!**SPECIAL FINANCING AVAILABLE**This Alexandrite is waiting to fulfill every one of your needs with the convenience of its ranch-style layout and designer finishes throughout! A covered entry leads past a spacious study and laundry. Beyond, an inviting kitchen with a quartz island, stainless steel appliances and a pantry flows into the dining room. The adjacent expansive great room welcomes you to relax. Two additional secondary bedrooms and a shared bath makes perfect accommodations for family and guests. The primary suite showcases a private bath and a spacious walk-in closet.
-
2026-03-17price $468,950 373-char remark
Show marketing remark (373 chars)
Discover this eye-catching Alexandrite home. Included features: a welcoming covered porch; an impressive kitchen offering a roomy pantry, a center island and an adjacent dining area; a large great room; a stunning primary suite showcasing a spacious walk-in closet and a private bath; a convenient laundry; a storage area and a covered patio. This could be your dream home!
-
2026-03-16price $468,950 617-char remark
Show marketing remark (617 chars)
**!!AVAILABLE NOW/MOVE IN READY!!**SPECIAL FINANCING AVAILABLE**This Alexandrite is waiting to fulfill every one of your needs with the convenience of its ranch-style layout and designer finishes throughout! A covered entry leads past a spacious study and laundry. Beyond, an inviting kitchen with a quartz island, stainless steel appliances and a pantry flows into the dining room. The adjacent expansive great room welcomes you to relax. Two additional secondary bedrooms and a shared bath makes perfect accommodations for family and guests. The primary suite showcases a private bath and a spacious walk-in closet.
-
2026-03-16price $468,950 617-char remark
Show marketing remark (617 chars)
**!!AVAILABLE NOW/MOVE IN READY!!**SPECIAL FINANCING AVAILABLE**This Alexandrite is waiting to fulfill every one of your needs with the convenience of its ranch-style layout and designer finishes throughout! A covered entry leads past a spacious study and laundry. Beyond, an inviting kitchen with a quartz island, stainless steel appliances and a pantry flows into the dining room. The adjacent expansive great room welcomes you to relax. Two additional secondary bedrooms and a shared bath makes perfect accommodations for family and guests. The primary suite showcases a private bath and a spacious walk-in closet.
-
2026-03-03price $465,950 373-char remark
Show marketing remark (373 chars)
Discover this eye-catching Alexandrite home. Included features: a welcoming covered porch; an impressive kitchen offering a roomy pantry, a center island and an adjacent dining area; a large great room; a stunning primary suite showcasing a spacious walk-in closet and a private bath; a convenient laundry; a storage area and a covered patio. This could be your dream home!
-
2026-03-02price $465,950 617-char remark
Show marketing remark (617 chars)
**!!AVAILABLE NOW/MOVE IN READY!!**SPECIAL FINANCING AVAILABLE**This Alexandrite is waiting to fulfill every one of your needs with the convenience of its ranch-style layout and designer finishes throughout! A covered entry leads past a spacious study and laundry. Beyond, an inviting kitchen with a quartz island, stainless steel appliances and a pantry flows into the dining room. The adjacent expansive great room welcomes you to relax. Two additional secondary bedrooms and a shared bath makes perfect accommodations for family and guests. The primary suite showcases a private bath and a spacious walk-in closet.
-
2026-01-27price $464,950 373-char remark
Show marketing remark (617 chars)
**!!AVAILABLE NOW/MOVE IN READY!!**SPECIAL FINANCING AVAILABLE**This Alexandrite is waiting to fulfill every one of your needs with the convenience of its ranch-style layout and designer finishes throughout! A covered entry leads past a spacious study and laundry. Beyond, an inviting kitchen with a quartz island, stainless steel appliances and a pantry flows into the dining room. The adjacent expansive great room welcomes you to relax. Two additional secondary bedrooms and a shared bath makes perfect accommodations for family and guests. The primary suite showcases a private bath and a spacious walk-in closet.
-
2026-01-27price $464,950 617-char remark
Show marketing remark (617 chars)
**!!AVAILABLE NOW/MOVE IN READY!!**SPECIAL FINANCING AVAILABLE**This Alexandrite is waiting to fulfill every one of your needs with the convenience of its ranch-style layout and designer finishes throughout! A covered entry leads past a spacious study and laundry. Beyond, an inviting kitchen with a quartz island, stainless steel appliances and a pantry flows into the dining room. The adjacent expansive great room welcomes you to relax. Two additional secondary bedrooms and a shared bath makes perfect accommodations for family and guests. The primary suite showcases a private bath and a spacious walk-in closet.
-
2026-01-27price $464,950 617-char remark
Show marketing remark (617 chars)
**!!AVAILABLE NOW/MOVE IN READY!!**SPECIAL FINANCING AVAILABLE**This Alexandrite is waiting to fulfill every one of your needs with the convenience of its ranch-style layout and designer finishes throughout! A covered entry leads past a spacious study and laundry. Beyond, an inviting kitchen with a quartz island, stainless steel appliances and a pantry flows into the dining room. The adjacent expansive great room welcomes you to relax. Two additional secondary bedrooms and a shared bath makes perfect accommodations for family and guests. The primary suite showcases a private bath and a spacious walk-in closet.
-
2025-09-12price $474,950 617-char remark
Show marketing remark (373 chars)
Discover this eye-catching Alexandrite home. Included features: a welcoming covered porch; an impressive kitchen offering a roomy pantry, a center island and an adjacent dining area; a large great room; a stunning primary suite showcasing a spacious walk-in closet and a private bath; a convenient laundry; a storage area and a covered patio. This could be your dream home!
-
2025-09-12price $474,950 617-char remark
Show marketing remark (373 chars)
Discover this eye-catching Alexandrite home. Included features: a welcoming covered porch; an impressive kitchen offering a roomy pantry, a center island and an adjacent dining area; a large great room; a stunning primary suite showcasing a spacious walk-in closet and a private bath; a convenient laundry; a storage area and a covered patio. This could be your dream home!
-
2025-09-12price $474,950 373-char remark
Show marketing remark (373 chars)
Discover this eye-catching Alexandrite home. Included features: a welcoming covered porch; an impressive kitchen offering a roomy pantry, a center island and an adjacent dining area; a large great room; a stunning primary suite showcasing a spacious walk-in closet and a private bath; a convenient laundry; a storage area and a covered patio. This could be your dream home!
-
2025-06-24price $499,950 373-char remark
Show marketing remark (373 chars)
Discover this eye-catching Alexandrite home. Included features: a welcoming covered porch; an impressive kitchen offering a roomy pantry, a center island and an adjacent dining area; a large great room; a stunning primary suite showcasing a spacious walk-in closet and a private bath; a convenient laundry; a storage area and a covered patio. This could be your dream home!
-
2025-06-23price $499,950 617-char remark
Show marketing remark (617 chars)
**!!AVAILABLE NOW/MOVE IN READY!!**SPECIAL FINANCING AVAILABLE**This Alexandrite is waiting to fulfill every one of your needs with the convenience of its ranch-style layout and designer finishes throughout! A covered entry leads past a spacious study and laundry. Beyond, an inviting kitchen with a quartz island, stainless steel appliances and a pantry flows into the dining room. The adjacent expansive great room welcomes you to relax. Two additional secondary bedrooms and a shared bath makes perfect accommodations for family and guests. The primary suite showcases a private bath and a spacious walk-in closet.
-
2025-06-23price $499,950 617-char remark
Show marketing remark (617 chars)
**!!AVAILABLE NOW/MOVE IN READY!!**SPECIAL FINANCING AVAILABLE**This Alexandrite is waiting to fulfill every one of your needs with the convenience of its ranch-style layout and designer finishes throughout! A covered entry leads past a spacious study and laundry. Beyond, an inviting kitchen with a quartz island, stainless steel appliances and a pantry flows into the dining room. The adjacent expansive great room welcomes you to relax. Two additional secondary bedrooms and a shared bath makes perfect accommodations for family and guests. The primary suite showcases a private bath and a spacious walk-in closet.
-
2025-06-06$524,950 Active 373-char remark
Show marketing remark (617 chars)
**!!AVAILABLE NOW/MOVE IN READY!!**SPECIAL FINANCING AVAILABLE**This Alexandrite is waiting to fulfill every one of your needs with the convenience of its ranch-style layout and designer finishes throughout! A covered entry leads past a spacious study and laundry. Beyond, an inviting kitchen with a quartz island, stainless steel appliances and a pantry flows into the dining room. The adjacent expansive great room welcomes you to relax. Two additional secondary bedrooms and a shared bath makes perfect accommodations for family and guests. The primary suite showcases a private bath and a spacious walk-in closet.
-
2025-06-06$524,950 Active 617-char remark
Show marketing remark (617 chars)
**!!AVAILABLE NOW/MOVE IN READY!!**SPECIAL FINANCING AVAILABLE**This Alexandrite is waiting to fulfill every one of your needs with the convenience of its ranch-style layout and designer finishes throughout! A covered entry leads past a spacious study and laundry. Beyond, an inviting kitchen with a quartz island, stainless steel appliances and a pantry flows into the dining room. The adjacent expansive great room welcomes you to relax. Two additional secondary bedrooms and a shared bath makes perfect accommodations for family and guests. The primary suite showcases a private bath and a spacious walk-in closet.
-
2025-06-06$524,950 Active 617-char remark
Show marketing remark (617 chars)
**!!AVAILABLE NOW/MOVE IN READY!!**SPECIAL FINANCING AVAILABLE**This Alexandrite is waiting to fulfill every one of your needs with the convenience of its ranch-style layout and designer finishes throughout! A covered entry leads past a spacious study and laundry. Beyond, an inviting kitchen with a quartz island, stainless steel appliances and a pantry flows into the dining room. The adjacent expansive great room welcomes you to relax. Two additional secondary bedrooms and a shared bath makes perfect accommodations for family and guests. The primary suite showcases a private bath and a spacious walk-in closet.
ⓘ 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
- $2,969 · $247/mo
- Projected year-2 tax
- $2,969 · $247/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 5/10 Major FEMA zone X (unshaded) · 66% chance over 30 yrs
- Wildfire 3/10 Moderate
- Heat 3/10 Moderate 7 d/yr ≥92°F today · 16 d/yr by 30 yrs out
- Wind 2/10 Low
- Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
- $36,000
- − Mortgage interest
- −$23,517
- − Property taxes
- −$2,969
- − Insurance
- −$2,099
- − Repairs & maintenance
- −$2,880
- − Management
- −$2,880
- − HOA
- −$1,452
- − Depreciation
- −$12,213
- Taxable loss
- −$12,010
- Est. tax savings @ 24.0%
- +$2,882
- After-tax cash flow
- $-1,617/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
- Bennett School District No. 29J
- NCES district ID
- 0802430
- Math proficiency
- 13% ▼ -10.00%
- Reading proficiency
- 31% ▼ -9.00%
- Median HH income
- $69,795
- Composite
- 21.39/100
- National rank
- #8353
- State rank
- #69 of 86 in CO
Livability — Bennett
- Score
- 59/100
- State rank
- #263
- US rank
- #19691
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Bennett, CO
- City population
- 5,994
- Population (ZIP)
- 5,994
Population outlook (Adams County) Hauer SSP2
- Today (2025)
- 598,184 people
- By 2030
- 651,880 · +9.0%
- By 2040
- 759,778 · +27.0%
- By 2050
- 862,889 · +44.3%
- By 2075
- 1,085,994 · +81.5%
- By 2100
- 1,211,318 · +102.5%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (72%)
- Race & ethnicity
- White 72% Hispanic / Latino 21% Two or more races 11% Black 2%
- Hispanic origin (detail)
- Mexican 17% Puerto Rican 1%
- Common ancestry
- Serbian 4% Italian 3% Lithuanian 2%
- Foreign-born
- 6% · Canada, China
- Languages at home
- 87% English-only · Spanish 10% German/W. Germanic 1% Chinese 1%
Political lean MEDSL · Adams
- 2024 margin
- Lean D (+9.0) · D 53.2% · R 44.1% · Other 2.7%
- 2008→2024 swing
- -9.3pp toward R · 2008: 18.4pp · 2024: 9.0pp
- All cycles
- 2024: D+9.0 2020: D+16.3 2016: D+7.2 2012: D+15.1 2008: D+18.4
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▲ 14.94%
- Current HPI
- 494.39
- Rent YoY
- —
- Metro
- —
- 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
-12.4% since first listed20 events — show timeline
- 2026-05-05 Price Changed $459,950 Zillow
- 2026-05-05 Price Changed $459,950 IRES
- 2026-05-04 Price Changed $459,950 REColorado as Distributed by MLS Grid
- 2026-03-17 Price Changed $468,950 Zillow
- 2026-03-16 Price Changed $468,950 IRES
- 2026-03-16 Price Changed $468,950 REColorado as Distributed by MLS Grid
- 2026-03-03 Price Changed $465,950 Zillow
- 2026-03-02 Price Changed $465,950 REColorado as Distributed by MLS Grid
- 2026-01-27 Price Changed $464,950 Zillow
- 2026-01-27 Price Changed $464,950 IRES
- 2026-01-27 Price Changed $464,950 REColorado as Distributed by MLS Grid
- 2025-09-12 Price Changed $474,950 IRES
- 2025-09-12 Price Changed $474,950 REColorado as Distributed by MLS Grid
- 2025-09-12 Price Changed $474,950 Zillow
- 2025-06-24 Price Changed $499,950 Zillow
- 2025-06-23 Price Changed $499,950 IRES
- 2025-06-23 Price Changed $499,950 REColorado as Distributed by MLS Grid
- 2025-06-06 Listed $524,950 Zillow
- 2025-06-06 Listed $524,950 REColorado as Distributed by MLS Grid
- 2025-06-06 Listed $524,950 IRES
Property tax history
+2014.7%/yrLatest (2025): $2,969 · +452.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…