4321 Sunset Mesa Lane

Denver, CO 80220|Hilltop

$395,000$420,000

$226/sqft

3Beds

2Baths

1,750sqft

5,600lot sqft

1955Built

56DOM

Below Average

Risk Level

High

Market TrendAppreciating

Pass - Current pricing does not support adequate returns. Risk-adjusted returns are below target thresholds.

Quick Metrics

ARV$435,220

Rehab Cost$76,563

Profit Potential-$36,343

Cap Rate5.2%

Cash-on-Cash-1.6%

Monthly Cash Flow-$254

DSCR0.87x

Deal Score Breakdown

Investment Summary

Capital Required

Down Payment (25%)$98,750

Closing Costs (3%)$11,850

Rehab Budget$76,563

Total Cash Required$187,163

Returns

Annual Cash Flow-$3,048

ROI (Flip)-19.4%

Break EvenN/A

Assumes 25% down, 6.95% interest rate, 30-year fixed. Actual terms may vary.

Property Description

Mid-century ranch in Hilltop neighborhood with mountain views. Original character with modern updates. Updated electrical and plumbing. Basement with potential for finishing (800 additional sqft).

Mountain Views

Basement Potential

Updated Systems

Original Hardwood

Mature Trees

Disclaimer: For informational purposes only, not financial advice. All property data, deal scores, and financial projections are estimates and should not be relied upon for investment decisions. Always conduct your own due diligence and consult with qualified real estate and financial professionals before making investment decisions. Past performance does not guarantee future results.