4789 N Williams Street Unit

See all 20 Photos
Sold Denver, CO 80216 MLS# 7735967 Sold by Patrick Finney on 12/17/2020
$380,000
Email
Facebook
Twitter
Pinterest
WhatsApp
Multi-Family Property Type
2 Bedroom
3 Bathroom
2 Garage
1216.00 Sq Ft
0.18 Acres
1886 Year Built

Overview

Fantastic price for a side-by-side 8,050 sq.ft. E-TU-B duplex in Denver! Handsome front bungalow elevation look! If adding on or new construction, there are mountain views b/c of corner unit! The north unit has an entirely beautiful new bathroom with tile to ceiling, and a 2nd 3/4 bathroom. And the kitchen is good sized with a lot of storage. Does need updating/remodeling/landscaping for today's look - but a steal at this price! South unit is tenant occupied. A one bed, one bath @ $1,150/month. Expires Aug 31, 2021 - so you have built-in rent to offset your mortgage right away! $1,662 monthly payment assumixng $350k purchase price, 20% down, 4% interest rate, .4% property taxes, $2,500 home owners insurance. So if you move in, or rent, you only need $479/mo extra on vacant North Unit to break even - talk about cash flow! Excellent 6.9% projected CAP rate.

New Home Sales Hours

Courtesy Of CJV Real Estate
Source: REcolorado

Upcoming Open Houses

    Features

    Leasing Information

    Leasing Details
    • Application Fee $
    • Availability Date
    • Corporate Rental?
    • Deposits Potentially Refundable
    • Existing Lease Type
    • Lease Amount $
    • Lease Description
    • Lease Duration
    • Liability Insurance Required
    • Owner Pays Grounds Care,Insurance,Taxes,Water
    • Rent Deposit
    • Rental Application
    • Security Deposit $
    Pet Details
    • Pet Deposit
    • Pet Rent
    • Pets Allowed

    Interior Features

    Summary

    • Year Built Effective
    Basement Details
    • Basement? Yes
    • Basement Cellar
    • Basement Ceiling Height
    Fireplace Detail
    • Fireplace Features
    • No. of Fireplaces
    Square Foot Details
    • SqFt 1,216
    • Living Area, Finished 1,216
    • Above grade, Finished 1,216
    • Basement, Finished 0
    • Basement, Unfinished 0
    • PSF Total $312.50
    • PSF Finished $312.50
    • PSF Above Grade $312.50
    Use details
    • Leaseable Area
    • Office Area
    • Retail Area
    • Warehouse Area
    Other
    • Accessibility Features
    • Appliances Microwave,Oven,Refrigerator
    • Building Class
    • Building Features
    • Ceiling Height
    • Common Walls End Unit,1 Common Wall
    • Exclusions Washer and Dryer in both units. Seller's Personal Property
    • Flooring Laminate,Tile
    • Furnished
    • Interior Features Eat-in Kitchen,Smoke Free
    • Laundry Availability Main Level
    • Security Features
    • Spa Features
    • Window Features

    Room Details

    Bathroom Details Total Bathrooms: 3
    Bathroom Location Details
    Bedroom Location Details Total Bedrooms: 2
    More Room Details

    Unit Information

    Summary

    • Number of Units
    • Number of Units Furnished
    • Number of Units Vacant
    • Unit Features
    Single Unit Details
    • Unit Type 1 Bedroom
    • Total Units
    • Average Rent
    • Average SqFt
    • Dishwashers
    • Washers
    • Dryers
    • Hookups 2
    • Refrigerators 1
    • Stoves 1
    • Air Conditions
    • Fireplaces
    • Storage Units 1
    • Description
    • Actual Rent
    • Total Rent
    • Bedrooms Per Unit 1
    • Bathrooms per Unit 2
    • Parking Per Unit
    • Unit Type 1 Bedroom
    • Total Units
    • Average Rent
    • Average SqFt
    • Dishwashers
    • Washers
    • Dryers
    • Hookups 2
    • Refrigerators 1
    • Stoves 1
    • Air Conditions
    • Fireplaces
    • Storage Units 1
    • Description
    • Actual Rent
    • Total Rent
    • Bedrooms Per Unit 1
    • Bathrooms per Unit 1
    • Parking Per Unit

    Exterior/Lot Features

    Summary

    • Available Elevations
    • Entry Location Ground
    • Faces
    • Horse Amenities
    • Horse Property
    • Levels One
    • Stories
    • Structure Type Duplex
    • Unit Floor # 1
    • View
    Builder Details
    • Builder
    •  
    • Completion Time From Groundbreaking
    • Model Type
    Construction details
    • Architecture Bungalow
    • Construction Materials Brick,Stucco
    • Foundation Details
    • Roof Composition
    Exterior Details
    • Dock Features
    • Door Features
    • Exterior Features Dog Run,Lighting,Private Yard,Rain Gutters
    • Fencing Full
    • Number of Docks
    • Number of Doors
    • Number of Storage Units
    • Other Equipment
    • Other Structures
    • Patio And Porch Features Covered,Front Porch
    • Pool Features
    • Ski Features
    Livable Structure Details
    Lot Details​​​​​​​
    • Acres Leased
    • Crop Acres
    • Cultivated Acres
    • Features Corner Lot,Level
    • Irrigated Acres
    • Lot Number
    • Lot Size Acres 0.18
    • Lot Size Dimensions
    • Lot Size SqFt 8,050
    • Sq Ft
    • Pasture Acres
    • Price Per Acre $2,111,111.11
    • Vegetation
    • Waterfront Features
    Mobile Details
    • Make
    • Model
    • Body Type
    • Exterior Dimensions x
    • Skirt
    Outbuilding details
    Road details
    • Access
    • Road Responsibility Public Maintained Road
    • Road Surface

    Parking/Garage

    Parking Space Summary

    Parking Features

    • Total Parking Spaces 3
    • Garage Spaces
    • Total Carport Spaces
    • Total Offstreet Spaces 1
    • Total Reserved Spaces 0
    • Total RV Spaces 0
    Parking Space Details

    Utilities & Green Home Features

    Summary

    • Cooling None
    • Green Energy Efficient
    • Heating Forced Air
    • HVAC Description
    Green Ratings
    Power Production Details
    Sewer
    • Sewer Public Sewer
    • Sewer Fee
    • Sewer Tap Paid YN
    Utilities details
    • Electric Service 220 Volts
    • Gas Tap Fee
    • Gas Tap Paid YN
    • Utilities Cable Available,Electricity Available,Electricity Connected,Natural Gas Connected
    Water / Well
    • Irrigation Source
    • Issued Well Permit Numbers
    • Water Available
    • Water Source Public
    • Well Type
    • Well Usage
    • Water Fees
    • Water Tap Paid?
    • Water/Mineral Rights

    Association Information

    HOA Summary

    • Amenities Completed
    • Amenities Opening
    • Association Amenities
    • Association(s) No
    • HOA Fee Includes
    • Total Annual HOA Fees $0
    1st HOA
    • HOA
    • Type
    • Fee $
    • Phone
    • Total Annual Fee $0.00
    • Website
    2nd HOA
    • HOA
    • Type
    • Fee $
    • Phone
    • Total Annual Fee $0.00
    • Website
    3rd HOA
    • HOA
    • Type
    • Fee $
    • Phone
    • Total Annual Fee $0.00
    • Website
    Restrictions & Covenants
    • Pets Allowed
    • Rentals Allowed
    • Restrictions
    • Restrictions Other
    • Restrictions/Covenants? No

    Financial Considerations

    Summary

    • Cap Rate 6.90
    • Cap Rate Calculation
    Actual expense details
    • Annual Expenses Benefits
    • Annual Water Expense $
    • Association Fee Annual Expense $
    • Cable TV Expense $
    • CAM Fees $
    • Electric Expense $
    • Gas Expense $
    • Insurance Expense $
    • Internet Annual Expense $
    • Maintenance Expense $
    • Operating Expense $3,500
    • Operating Expense Includes Maintenance,Personal Property Tax,Real Estate Tax,Utilities
    • Other Expense
    • Payroll Annual Expense $
    • Personal Property Annual Expense $
    • Phone Annual Expense $
    • Professional Management Expense $
    • Real Estate Taxes $
    • Workmans Compensation Expense
    Commission Information
    • Buyer Agency Compensation 2.80%
    • Transaction Broker Compensation 2.80%
    • Compensation Offered
    • Dual Variable Compensation No
    • Commission Modified NA
    • Closing Comments
    Income details
    • Actual Annual Net Income $10,300
    • Gross Income $13,800
    • Income Includes
    • Income Includes Description
    Landleasing details
    • Land Lease Amount
    • Land Lease Amount Frequency
    • Land Lease?
    Projected
    • Other Annual Income $
    • Potential Rental Income Annual $
    • Projected Annual Expense $4,500
    • Projected Annual Net Income $24,300
    • Projected Gross Income $28,800
    • Projected Gross Operating Income $
    • Vacancy Credit Losses
    Tax details
    • Annual Tax $870
    • Legal Description L 47 TO 49 INC EXC REAR 5FT TO CITY BLK 7 ELYRIA
    • Tax Exemptions
    • Tax ID 2231-07-024
    • Tax Year 2019
    Other
    • Tenant Pays Cable TV,Electricity,Gas,Internet
    • Utilities Metering Common Water,Separate Electric,Separate Gas
    • Utilities Paid By Tenant Separate Bill from Owner

    Neighborhood

    Summary

    • Building Name
    • Development Name
    • Park Name
    • Senior Community No
    • Subdivision Elyria Colorado
    New Home Community
    • Community Description
    • Community MLS #
    • Community Name
    • Community Opening
    • Community Website
    • Current Promotions
    • Development Status
    • Directions from Agent
    • Move In Date
    • New Home Available Options
    • New Home Land MLS #
    • New Home Plan MLS #
    Zoning Details
    • Current Use
    • Incorporated? No
    • Zoning E-TU-B
    • Zoning Jurisdiction

    Other

    Business Details
    • Business Amenities
    • BusinessDescription
    • BusinessType
    • Year Established
    History
    • Original List Price $349,000
    Partial Ownership Details
    • Partial Ownership Amount
    • Week Remarks
    • Weeks Available
    Other
    • Home Warranty
    • Ownership Individual
    • Possession Closing/DOD,Immediately
    • Special Listing Conditions None Known
    • Year Built 1886

    Mortgage Calculator

    School Zone

    District: Denver 1
    Schools: Swansea Elementary School, Manual High School, Bruce Randolph Middle School

    Area Map

    Walk Score

    Bike Score

    Bike Score

    0 description
    Transit Score

    Transit Score

    0 description summary
    Walk Score

    Walk Score

    0 description
    Back to top
    span widget