CashFlowRE
Sign in Sign up
3303 N Hancock Ave
B- Composite 68.9
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 +3.9/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$60,000

3303 N Hancock Ave · Colorado Springs, CO 80907
2 bd · 2.0 ba · 1,410 sqft · Land public records · 132 Days on market
Built 1968 1,200 sqft lot

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

Listing remarks

Welcome to this cozy 2-bedroom home, centrally located for easy access to shopping, dining, and everyday conveniences. Thoughtful upgrades add comfort and charm while preserving a warm, welcoming feel. Ideal for those seeking a comfortable home in a prime location. Extra parking, storage, and a fenced yard included!

Key facts

  • Extra parking
  • Easy access
  • Thoughtful upgrades

Tags

CENTRALLY LOCATEDEASY ACCESSTHOUGHTFUL UPGRADESEXTRA PARKINGFENCED YARD

Property features AI

Finance

  • Financial info: Monthly land lease: $982; Land lease expiration: December 31, 2050
  • HOA & community: Land lease in effect (Highland Park)

Exterior

  • Parking: 2 parking spaces; 2-car carport with storage
  • Utilities: Public water; Public sewer; Electricity connected; Propane service
  • Home design: Manufactured home located in a park; Mobile home (Fleetwood), 56' x 12'; Single-story; Owned individually; Located in Highland Park
  • Construction: Mobile home construction
  • Exterior features: Private yard; Partial fencing

Interior

  • Kitchen: Range; Refrigerator; Microwave; Garbage disposal
  • Bedrooms: 2 bedrooms on the main level; Primary suite with en suite half bath
  • Flooring: Laminate flooring throughout (wood-look)
  • Bathrooms: 1 full bathroom (main level) with updated porcelain tile; 1 half bathroom (main level, en suite to primary)
  • Heating & cooling: Forced air heating (propane); Cooling: Other
  • Interior features: Ceiling fans; Eat-in kitchen; No stairs (single-level)
  • Laundry & utility: Washer; Dryer; Main-level laundry room

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 2-bed/2.0-bath land listed at $60k.

Deal economics

  • At list price, monthly cash flow is $874 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.
  • Cap rate 23.8% vs local median 3.3% in Colorado Springs — 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 78/100 on livability (#23 in CO, #2,639 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, housing A+, health & safety A+; Watch: cost of living C-, crime F.
  • Colorado Springs School District No. 11 In The County Of E (urban): math 20% / reading 37% proficiency, ranked #56 of 86 in CO (top 65%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Edison Elementary School (math 30% / reading 37%, grade F, #454 of 966 statewide, top 47%, 263 students, 77% FRL); Mann Middle School (math 12% / reading 27%, grade F, #207 of 270 statewide, top 79%, 387 students, 67% FRL); Doherty High School (math 26% / reading 49%, grade F, #192 of 381 statewide, top 51%, 1,832 students, 44% FRL).
  • Market conditions: Rents flat; 195 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 3,906 units permitted in El Paso County in 2024 (872 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $415 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • El Paso County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.1% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 132 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 4y ago; this cycle's ask has dropped $5k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $52,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 132 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 1968 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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?
  7. 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.
  8. 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.
  9. 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
2.72%
Cap rate
23.78%
Cash-on-cash
62.46%
DSCR
3.78
GRM
3.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.11% rent growth · sell at horizon

5-year hold
IRR
58.1%
Equity multiple
3.46×
Total profit
$41,385
Equity at exit
$8,946
10-year hold
IRR
61.9%
Equity multiple
6.36×
Total profit
$89,991
Equity at exit
$5,188

Cash invested: $16,800 (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 80907

Rents YoY
0.1%
Active inventory
195
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,632 high interval (Pro) →
Mortgage (P&I)
$315
Tax est. 1.5%
$75 /mo · $900/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$343
Net cashflow
$874

Break-even live

Break-even rent $525
Max offer price $60,000
Occupancy floor 41%

Sensitivity live

Price -10% $916 -5% $895 +0% $874 +5% $854 +10% $833
Rent -10% $746 -5% $810 +0% $874 +5% $939 +10% $1,003
Rate -1.0pp $905 -0.5pp $890 base $874 +0.5pp $859 +1.0pp $843

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
$15,000
Closing costs
$1,800
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1170 Westmoreland Rd Colorado Springs, CO 2.0 1.0 900 $1,250 $1.39 25d 1 0.47mi
906 1/2 Carlisle St Colorado Springs, CO 2.0 1.0 1128 $1,245 $1.10 25d 1 0.48mi
3820 Meadow Ln Colorado Springs, CO 3.0 1.0 1198 $1,600 $1.34 16d 1 0.58mi
1075 Magnolia St Apt 3 Colorado Springs, CO 2.0 1.0 900 $845 $0.94 5d 1 0.59mi
1075 Magnolia St Apt 1 Colorado Springs, CO 2.0 1.0 900 $795 $0.88 5d 1 0.59mi
3750 Catalpa Dr Colorado Springs, CO 3.0 2.0 1352 $2,095 $1.55 25d 1 0.62mi
6715 N Century St Colorado Springs, CO 1.0–3.0 1.0–2.0 1043 $2,105 $2.02 4d 26 0.75mi
10 Cragmor Village Rd Colorado Springs, CO 1.0–4.0 1.0–4.0 979 $2,011 $2.05 5d 1 0.84mi
4012 Muse Way Colorado Springs, CO 2.0 1.5 1124 $1,598 $1.42 25d 1 0.92mi
2608 Jay Pl Colorado Springs, CO 3.0 1.0 1025 $1,980 $1.93 5d 1 0.94mi
4033 Muse Way Colorado Springs, CO 2.0 1.5 1121 $1,500 $1.34 25d 1 0.96mi
1921 E Van Buren St Colorado Springs, CO 1.0–3.0 1.0 825 $1,388 $1.68 5d 10 1.14mi
2524 N Weber St Colorado Springs, CO 3.0 1.0 1242 $2,700 $2.17 25d 1 1.17mi
1141 E Madison St Colorado Springs, CO 3.0 1.0 960 $1,925 $2.01 5d 1 1.22mi
2822 N Cascade Ave Unit 2824 Colorado Springs, CO 2.0 2.0 1032 $1,995 $1.93 16d 1 1.24mi
2020 N Franklin St Colorado Springs, CO 3.0 1.0 1100 $1,795 $1.63 25d 1 1.32mi
2232 N Weber St Apt E Colorado Springs, CO 2.0 1.0 884 $1,295 $1.46 16d 1 1.37mi
2230 N Weber St Apt E Colorado Springs, CO 2.0 1.0 884 $1,295 $1.46 5d 1 1.37mi
2544 Blazek Loop Colorado Springs, CO 2.0 3.0 1088 $2,500 $2.30 25d 1 1.41mi
2446 Blazek Loop Colorado Springs, CO 2.0 3.0 1267 $1,818 $1.43 25d 1 1.43mi

Listing history 38 events

  1. 2026-06-22
    days on market $60,000 Active 132 DOM
  2. 2026-06-18
    days on market $60,000 Active 129 DOM
  3. 2026-06-17
    days on market $60,000 Active 128 DOM
  4. 2026-06-16
    days on market $60,000 Active 127 DOM
  5. 2026-06-15
    days on market $60,000 Active 126 DOM
  6. 2026-06-14
    days on market $60,000 Active 124 DOM
  7. 2026-06-10
    days on market $60,000 Active 121 DOM
  8. 2026-06-09
    days on market $60,000 Active 120 DOM
  9. 2026-06-08
    days on market $60,000 Active 119 DOM
  10. 2026-06-07
    days on market $60,000 Active 118 DOM
  11. 2026-06-05
    days on market $60,000 Active 115 DOM
  12. 2026-06-03
    days on market $60,000 Active 114 DOM
  13. 2026-06-03
    days on market $60,000 Active 113 DOM
  14. 2026-06-01
    days on market $60,000 Active 112 DOM
  15. 2026-05-31
    days on market $60,000 Active 111 DOM
  16. 2026-05-17
    price $60,000
  17. 2026-03-31
    historical
  18. 2026-02-09
    listed $65,000 Active
  19. 2026-01-05
    price $74,900
  20. 2025-10-23
    price $80,000
  21. 2025-09-13
    listed $95,000 Active
  22. 2024-07-22
    historical
  23. 2024-06-06
    listed $115,000 Active
  24. 2024-05-31
    historical
  25. 2024-04-22
    listed $125,000 Active
  26. 2022-07-13
    soldstatus $78,000 Closed
  27. 2022-05-18
    status Pending
  28. 2022-05-06
    status Active
  29. 2022-05-04
    status Pending
  30. 2022-04-29
    listed $100,000 Active
  31. 2022-04-28
    historical $100,000
  32. 2005-04-25
    soldstatus $2,490,000
  33. 1997-05-27
    soldstatus $8,500
  34. 1996-05-13
    soldstatus $999,999
  35. 1994-07-15
    soldstatus $9,000
  36. 1986-07-01
    soldstatus $745,500
  37. 1983-09-01
    soldstatus $745,500
  38. 1979-08-06
    soldstatus $999,999

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 2/10 Low 7 d/yr ≥88°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$19,581
− Mortgage interest
−$3,361
− Property taxes
−$900
− Insurance
−$300
− Repairs & maintenance
−$1,566
− Management
−$1,566
− Depreciation
−$1,745
Taxable income
$10,142
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,434
After-tax cash flow
$8,059/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
Colorado Springs School District No. 11 In The County Of E
NCES district ID
0803060
Math proficiency
20% ▼ -8.00%
Reading proficiency
37% ▼ -4.00%
Median HH income
$47,884
Composite
24.69/100
National rank
#7613
State rank
#56 of 86 in CO

Livability — Colorado Springs

Score
78/100
State rank
#23
US rank
#2639

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Colorado Springs, CO
County
El Paso County · 689,348 people
City population
555,783
Metro
Colorado Springs, CO
Population (ZIP)
27,815
Household income
$74,402
Rent vs Own
44.1% rent · 55.9% own
Severe rent burden
1396.0

Population outlook (El Paso County) Hauer SSP2

Today (2025)
768,926 people
By 2030
815,739 · +6.1%
By 2040
903,489 · +17.5%
By 2050
981,204 · +27.6%
By 2075
1,155,542 · +50.3%
By 2100
1,202,070 · +56.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Hispanic / Latino 12% Two or more races 10% Black 3% Asian 2%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Italian 3% Lithuanian 3% Slovak 3%
Foreign-born
5% · Canada
Languages at home
93% English-only · Spanish 4% German/W. Germanic 1%

Political lean MEDSL · El Paso

2024 margin
Lean R (+9.8) · D 43.8% · R 53.5% · Other 2.7%
2008→2024 swing
+9.0pp toward D · 2008: -18.8pp · 2024: -9.8pp
All cycles
2024: R+9.8 2020: R+10.8 2016: R+22.6 2012: R+21.4 2008: R+18.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -544.07%
Current HPI
276.2139
Rent YoY
▲ 0.11%
Metro
Colorado Springs, CO
State GDP YoY
▲ 1.95%
F500 in state
14

Industry mix (Fortune 500 HQ in CO)

Industry F500 HQs Revenue

Price history

-94.0% since first listed
23 events — show timeline
  • 2026-05-17 Price Changed $60,000 REColorado as Distributed by MLS Grid
  • 2026-03-31 Listing Removed REColorado as Distributed by MLS Grid
  • 2026-02-09 Listed $65,000 REColorado as Distributed by MLS Grid
  • 2026-01-05 Price Changed $74,900 REColorado as Distributed by MLS Grid
  • 2025-10-23 Price Changed $80,000 REColorado as Distributed by MLS Grid
  • 2025-09-13 Listed $95,000 REColorado as Distributed by MLS Grid
  • 2024-07-22 Listing Removed REColorado as Distributed by MLS Grid
  • 2024-06-06 Listed $115,000 REColorado as Distributed by MLS Grid
  • 2024-05-31 Listing Removed REColorado as Distributed by MLS Grid
  • 2024-04-22 Listed $125,000 REColorado as Distributed by MLS Grid
  • 2022-07-13 Sold (MLS) $78,000 REColorado as Distributed by MLS Grid
  • 2022-05-18 Pending REColorado as Distributed by MLS Grid
  • 2022-05-06 Relisted REColorado as Distributed by MLS Grid
  • 2022-05-04 Pending REColorado as Distributed by MLS Grid
  • 2022-04-29 Listed $100,000 REColorado as Distributed by MLS Grid
  • 2022-04-28 Coming Soon $100,000 REColorado as Distributed by MLS Grid
  • 2005-04-25 Sold (Public Records) $2,490,000 Public Records
  • 1997-05-27 Sold (Public Records) $8,500 Public Records
  • 1996-05-13 Sold (Public Records) $999,999 Public Records
  • 1994-07-15 Sold (Public Records) $9,000 Public Records
  • 1986-07-01 Sold (Public Records) $745,500 Public Records
  • 1983-09-01 Sold (Public Records) $745,500 Public Records
  • 1979-08-06 Sold (Public Records) $999,999 Public Records

Property tax history

-3.8%/yr

Latest (2024): $9,086 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…