CashFlowRE
Sign in Sign up
45933 Wood Thrush Ave 🏗️ New Construction
D Composite 40.45
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

45933 Wood Thrush Ave · Bennett, CO 80102
3 bd · 2.0 ba · 1,742 sqft · SingleFamily public records · 380 Days on market
Built 2024 4,791 sqft lot $121/mo HOA · 4% of rent ↓ 12% since listing

🖨 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

RANCH-STYLE LAYOUTDESIGNER FINISHESCOVERED ENTRYINVITING KITCHENQUARTZ ISLANDSTAINLESS STEEL APPLIANCES

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

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. The $449,950 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $419,822.

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.
Recommended offer $300,000 (33.3% below list)

Questions for the listing agent

  1. 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?
  2. 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?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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

5-year hold
IRR
21.6%
Equity multiple
2.74×
Total profit
$204,713
Equity at exit
$378,209
10-year hold
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
2023 reforms: 10-day cure, mandated notice, source-of-income protected. Courts backlogged in Denver.

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

Break-even rent $3,475
Max offer price $353,582
Occupancy floor

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-21
    days on market $449,950 Active 380 DOM
  2. 2026-06-18
    days on market $449,950 Active 377 DOM
  3. 2026-06-17
    days on market $449,950 Active 376 DOM
  4. 2026-06-16
    days on market $449,950 Active 375 DOM
  5. 2026-06-15
    days on market $449,950 Active 374 DOM
  6. 2026-06-13
    days on market $449,950 Active 372 DOM
  7. 2026-06-13
    days on market $449,950 Active 371 DOM
  8. 2026-06-09
    days on market $449,950 Active 368 DOM
  9. 2026-06-08
    pricedays on market $449,950 Active 367 DOM
  10. 2026-06-07
    days on market $459,950 Active 366 DOM
  11. 2026-06-04
    days on market $459,950 Active 363 DOM
  12. 2026-06-03
    days on market $459,950 Active 362 DOM
  13. 2026-06-02
    days on market $459,950 Active 361 DOM
  14. 2026-06-01
    days on market $459,950 Active 360 DOM
  15. 2026-05-31
    days on market $459,950 Active 359 DOM
  16. 2026-05-05
    price $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.

  17. 2026-05-05
    price $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.

  18. 2026-05-04
    price $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.

  19. 2026-03-17
    price $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!

  20. 2026-03-16
    price $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.

  21. 2026-03-16
    price $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.

  22. 2026-03-03
    price $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!

  23. 2026-03-02
    price $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.

  24. 2026-01-27
    price $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.

  25. 2026-01-27
    price $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.

  26. 2026-01-27
    price $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.

  27. 2025-09-12
    price $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!

  28. 2025-09-12
    price $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!

  29. 2025-09-12
    price $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!

  30. 2025-06-24
    price $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!

  31. 2025-06-23
    price $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.

  32. 2025-06-23
    price $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.

  33. 2025-06-06
    listed $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.

  34. 2025-06-06
    listed $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.

  35. 2025-06-06
    listed $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
combined federal + state — saved on this device
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

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

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

Price history

-12.4% since first listed
20 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%/yr

Latest (2025): $2,969 · +452.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…