DENVER, CO 80211

PROPERTY DETAILS:

Address: 2939 W 22nd Ave, Denver, CO 80211

Beds/Baths: 4 Bed / 4 Bath

Living Area: 1,885 sqft

Year Built: 2022

Property Type: Townhouse

Configuration: Main Home + Mother-in-Law Suite

Main Home: 3 Bed / 3 Bath

Mother-in-Law Suite: 1 Bed / 1 Bath

Suite Entrance: Private Entrance

HOA: No HOA

Furnished: Yes

Pool: No

PRICING & FINANCING:

Entry Fee: $109,500 + CC + TC

Entry Percentage: 10.9%

Purchase Price: $1,005,000

SUBTO TERMS:

Mortgage Balance: $704,728

Interest Rate: 6.12%

PITI: $5,090 / Month

Balloon: 5 Years

SELLER FINANCE TERMS:

Seller Finance Amount: $190,772

Interest Rate: 6.13%

Monthly Payment: $974

Payment Structure: Interest Only

Balloon: 5 Years

MONTHLY PAYMENTS:

PITI: $5,090 / Month

Seller Finance: $974 / Month

Total Monthly Payment: $6,064 / Month

PROPERTY FEATURES:

Condition: Furnished and rental-ready

Main Residence: 3 Bed / 3 Bath

Private Suite: 1 Bed / 1 Bath

Private Suite Entrance: Yes

House-Hack Configuration: Yes

Furniture: Included

HVAC: Central A/C + Forced Air Heating

Laundry: Washer & Dryer

Parking: On-Site / Off-Street Parking

Location: Jefferson Park

RENTAL POTENTIAL:

Estimated Average LTR: $4,640 / Month

Estimated Average STR: $10,067 / Month

Current Gross Monthly STR Income: Approximately $6,500 / Month

Total Monthly Payment: $6,064 / Month

Gross STR Spread Over Monthly Payments: Approximately +$436 / Month

ADDITIONAL INCOME POTENTIAL:

The existing STR income was generated without the private 1 Bed / 1 Bath mother-in-law suite being rented.

The mother-in-law suite has its own private entrance, providing an additional rental or house-hack opportunity.

DEAL HIGHLIGHTS:

6.12% Existing Mortgage

Approximately $6,500/Month Actual Gross STR Income

Private 1/1 Mother-in-Law Suite Not Included in Existing STR Income

3/3 Main Residence + Private 1/1 Suite

Fully Furnished

2-Unit House-Hack Configuration

No HOA

Interest-Only Seller Financing

5-Year Runway

Jefferson Park Location

CONTACT:

For additional property details, walkthrough instructions, or to submit an offer, please contact:

Mike Graham

NexKey Collective

Phone: (917) 746-5159

BUYERS, PLEASE CONDUCT YOUR D