• Skip to main content

Denver Investment Real Estate

Helping Investors with Denver Residential Real Estate

  • Denver
    • Start Here
    • Deal Analyses
    • Market Updates
    • Denver Podcast
  • Springs
    • Start Here
    • Deal Analyses
    • Market Updates
    • Springs Podcast
  • Education
    • Free Toolkit
    • Podcasts
    • Getting Started Guides
    • Courses
    • Books
    • Events Calendar
    • Blog
  • Spreadsheets
    • Rental Property
    • House Hacking
    • BRRRR
    • Fix and Flip
    • Return on Equity (ROE)
  • Services
    • Rental Properties
    • House Hack
    • Sell
    • 1031 Exchanges
    • Investment Consultation
  • Portfolio Analysis
    • About Portfolio Analysis
    • Portfolio Consultation
  • About
    • About Us
    • Team
    • Our Process

Deal Analysis – West Highlands House Hack

September 28, 2020 • Lauren Valinoti

Our client is a young working professional purchasing his second investment property through the house hacking approach. He wanted his next purchase to provide a balance of investment and lifestyle.

Location was one of the main focuses along with the ability to add value to the property to increase the rents by finishing out the basement into a separate unit. The neighborhood will continue to appreciate, and the property is zoned and large enough to add an additional dwelling unit (ADU).

This property closed Q3 2020.

Investor Profile

  • Single young working professional
  • Building a rental property retirement portfolio through house hacking
  • House hacker approach worked best
  • Wanted to live in an area that provided personal enjoyment as well as appreciation potential

Three Learning Options!
  1. Listen to the podcast “#221: Deal Analysis – West Highlands House Hack” on the Denver Real Estate Investing Podcast
  2. Watch the YouTube video (at the bottom.)
  3. Read the blog post. Note, the blog is an executive summary. Get the in-depth breakdown from the podcast or video.

Deal Quadrant: MLS

Real Estate Deal Analysis Quadrant
The majority of Nomad™ and House Hacks are found on the MLS

Read about the deal quadrant and finding Denver Investment Properties.

Investment Property Details

  • Type: Detached Single Family
    • 3 bedroom, 2 bathroom
  • Location: Berkley Neighborhood in West Highlands
  • List Price: $580,000
  • Purchase Price: $580,000
  • Why we liked it:
    • Great Location
    • Room to make upgrades over time to increase value
    • Separate entrance for basement, space to add an additional kitchen to create split level rental opportunity
    • Zoned for additional dwelling unit (ADU) with the right sized lot for adding square footage
    • Long term opportunity to develop into a new build
Denver Real Estate Map
West Highlands House Hack nearLowell Blvde and W 41st Ave

Property Contract Details

  • Finding the property: pre-marketed as a coming soon on the MLS, loophole to work around the new coming soon rule, went under contract sight unseen and was able to do the visual inspection within 24 hours. This house would have gone for over $600,000 if it hit the market. The sellers were under pressure to sell the home because they had already bought a new home in North Carolina.
  • Under contract:  at MLS coming soon price and secret sauce
  • Inspection Concerns:
    • Old furnace & no AC
  • Inspection negotiation outcome:
    • New furnace (seller credit)

Property Financing Details

  • Lender: Conventional
  • Loan Type: 5% down conventional
  • Appraisal: at value, conditions of submitting pictures of the remodeled basement.
  • Seller Concessions: $3,500
  • PMI: Prepaid
  • Interest Rate Buy Down?: Yes

Spreadsheet Rental Analysis – While Living There

deal analysis spreadsheet
deal analysis spreadsheet
deal analysis spreadsheet

Property Operating Expenses – While Living There

Property Operating Expenses analysis spreadsheet

First Year Returns – While Living There

Property Operating Expenses analysis spreadsheet

Spreadsheet Rental Analysis – After Move Out

deal analysis spreadsheet
deal analysis spreadsheet
deal analysis spreadsheet

Property Operating Expenses – After Move Out

Property Operating Expenses analysis spreadsheet

First Year Returns – After Move Out

Property Operating Expenses analysis spreadsheet

Download free rental property analysis spreadsheets like the ones above.

Conclusion

The spreadsheet shows a positive cash flow of $1021 once he moves out after year one. He’s evaluating the best way to bill for utilities. To be conservative, we’re assuming he’s paying for the utilities and not collecting additional income. The analysis doesn’t include a property management fee as he is willing to self manage, while accounting for a 5% vacancy rate and 8% repairs and reserves. He also plans to build out the basement with a kitchen to help increase the rent rates, which would increase rents by $200-$300/mo.

YouTube Video: West Highlands House Hack

Podcast: Play in new window | Download (Duration: 28:07 — 32.2MB)

Subscribe: Google Podcasts | Spotify | Stitcher | Email | TuneIn | RSS | More

About Lauren Valinoti

Lauren Valinoti is a passionate Realtor with years of experience in helping new and seasoned investors build wealth through real estate. She has an in-depth local knowledge of up-and-coming areas for future appreciation and a vast network to source off market properties. Lauren also enjoys identifying and project managing added value updates to properties to achieve the maximum return on investment.
(720) 815-8351 | Lauren@envisionrea.com | Read more about Lauren...

Real Estate Investment Consultation
Creating your real estate investing strategy and putting together your team can be a daunting task. Schedule your free Colorado real estate investment consultation to start creating your personalized plan.

Envision Advisors Logo
Copyright © 2022 · All Rights Reserved

Envision Advisors at Your Castle Real Estate · 2755 S. Locust St #243, Denver CO 80222

Return on Investment Quadrant™, True Cash Flow™ and Nomad™ are trademarks of Real Estate Financial Planner LLC and used with permission.

denverinvestmentrealestate logo

Disclaimer:This information is designed to provide accurate and authoritative information with regard to the subject matter covered. It is offered with the understanding that the presenters are not engaged in rendering legal, accounting, or other professional services. If legal advice or other expert advice is required, the services of a competent professional should be sought.

Privacy Policy | Terms of Use | Disclaimer