Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented long-term for an average of $1,657 per month, based on comparable local listings. Estimated long-term cap rate of -3.1%. Old Town Fort Collins home on a premium lot and location! Cozy bungalow. Quiet street with very little traffic. Just steps to restaurants, shops and everything Old Town has to offer. Stylish updates throughout. Newer electric service and plumbing. This sweet home was built in 1910 and has been well loved ever since.
Monthly Rent | $1,657 |
Monthly HOA | $0 |
Rental Policy | daily |
Yearly Taxes | $2658 |
Bedrooms | 2 |
Bathrooms | 1 |
SQFT | 880 |
Furnished | unknown |
Year built | 1910 |
Listing Status | Off Market |
MLS | 1015001 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $525,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $525,000.
The monthly cost of borrowing, based on an annual rate of 0.07% (divided by 12).
Over 30 years, you’ll make 360 payments (30 years × 12 months).
Estimated monthly Homeowner Association fees: $0.
Yearly taxes of $2658, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $36,180.
The capitalization (cap) rate measures a property’s rate of return based on its income. It’s calculated by dividing the Net Operating Income (NOI) by the Current Market Value, expressed as a percentage.
The income after operating expenses (e.g., management, maintenance, insurance), calculated as gross rental income minus these costs: $-16,296.
The estimated property value based on recent sales of similar properties: $525,000.
For a property with an NOI of $-16,296 per year and a market value of $525,000:
Formula: NOI / Current Market Value
$-16,296 / $525,000 = -3.1%
The capitalization (cap) rate measures a property’s rate of return based on its income. For short-term rentals, it’s calculated by dividing the Net Operating Income (NOI) by the Current Market Value, expressed as a percentage.
The income after operating expenses (e.g., management, maintenance, insurance), calculated as gross rental income minus these costs: $-36,180.
The estimated property value based on recent sales of similar properties: $525,000.
For a property with an NOI of $-36,180 per year and a market value of $525,000:
Formula: NOI / Current Market Value
$-36,180 / $525,000 = -6.9%
Interest rate
Cash on Cash Return is a key real estate metric that measures the annual cash income earned relative to the cash invested, expressed as a percentage. It’s calculated by dividing the Annual Pre-Tax Cash Flow by the Total Cash Invested.
The property’s yearly income after operating expenses, excluding financing costs.
Includes your down payment plus additional costs like closing fees.
For a property priced at $525,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-16,296:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-16,296 / ($525,000 × 0.2 + $525,000 × 0.03) = -13.5%
Cash on Cash Return measures the annual cash income earned from a property relative to the cash invested, expressed as a percentage. For short-term rentals, it’s calculated by dividing the Annual Pre-Tax Cash Flow by the Total Cash Invested.
The property’s yearly income after operating expenses, excluding financing costs.
Includes your down payment plus additional costs like closing fees.
For a property priced at $525,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-36,180:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-36,180 / ($525,000 × 0.2 + $525,000 × 0.03) = -30.0%
Here’s how we calculate your potential yearly revenue for short-term rentals:
We start with 365 days, the total number of days in a year.
The percentage of the year your property is rented out: Hidden%.
Calculated as 365 days × occupancy rate (Hidden%).
The amount charged per day: Hidden.
Rented days × daily rental rate.
Typically 3% of rental income, plus additional fees like HOA or property-specific costs.
Gross rental income minus fees: $0.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$0
Note: Some properties may have additional short-term rental fees (e.g., 15% at Club at Brickell, Edgewater, Miami), which are included in this calculation.
Monthly Rent Revenue
Yearly Rent Revenue
*Estimate based on similar properties in the area.
164 Properties Comparable listings
$2,200/mo
Dist: 0.22 mi
2
1
801 sqft
$2,600/mo
Dist: 0.25 mi
2
1
982 sqft
$2,600/mo
Dist: 0.25 mi
2
1
982 sqft
$1,795/mo
Dist: 0.29 mi
2
1
850 sqft
$1,595/mo
Dist: 0.31 mi
2
1
765 sqft
$1,845/mo
Dist: 0.31 mi
2
1
765 sqft
$1,845/mo
Dist: 0.31 mi
2
1
765 sqft
$1,500/mo
Dist: 0.35 mi
2
1
816 sqft
$1,550/mo
Dist: 0.35 mi
2
1
816 sqft
$1,550/mo
Dist: 0.35 mi
2
1
816 sqft
$1,800/mo
Dist: 0.35 mi
2
1
816 sqft
$1,900/mo
Dist: 0.36 mi
2
1
1000 sqft
$1,250/mo
Dist: 0.36 mi
2
1
800 sqft
$1,900/mo
Dist: 0.36 mi
2
1
1000 sqft
$1,695/mo
Dist: 0.37 mi
2
1
912 sqft
$1,780/mo
Dist: 0.37 mi
2
1
988 sqft
$1,780/mo
Dist: 0.37 mi
2
1
988 sqft
$1,200/mo
Dist: 0.38 mi
2
1
900 sqft
$1,300/mo
Dist: 0.4 mi
2
1
840 sqft
$1,995/mo
Dist: 0.4 mi
2
1
962 sqft
$2,095/mo
Dist: 0.42 mi
2
1
945 sqft
$2,000/mo
Dist: 0.46 mi
2
1
864 sqft
$1,375/mo
Dist: 0.47 mi
2
1
750 sqft
$1,350/mo
Dist: 0.48 mi
2
1
750 sqft
$1,995/mo
Dist: 0.51 mi
2
1
932 sqft
$1,995/mo
Dist: 0.51 mi
2
1
932 sqft
$1,795/mo
Dist: 0.57 mi
2
1
1000 sqft
$2,000/mo
Dist: 0.6 mi
2
1
882 sqft
$1,150/mo
Dist: 0.67 mi
2
1
900 sqft
$1,900/mo
Dist: 0.67 mi
2
1
1000 sqft
$1,900/mo
Dist: 0.67 mi
2
1
1000 sqft
$1,650/mo
Dist: 0.67 mi
2
1
846 sqft
$1,650/mo
Dist: 0.67 mi
2
1
846 sqft
$1,150/mo
Dist: 0.67 mi
2
1
900 sqft
$1,900/mo
Dist: 0.68 mi
2
1
1000 sqft
$1,550/mo
Dist: 0.69 mi
2
1
875 sqft
$1,600/mo
Dist: 0.71 mi
2
1
916 sqft
$1,600/mo
Dist: 0.73 mi
2
1
916 sqft
$1,295/mo
Dist: 0.74 mi
2
1
850 sqft
$1,295/mo
Dist: 0.74 mi
2
1
850 sqft
$1,270/mo
Dist: 0.74 mi
2
1
850 sqft
$1,600/mo
Dist: 0.74 mi
2
1
916 sqft
$1,295/mo
Dist: 0.74 mi
2
1
850 sqft
$1,400/mo
Dist: 0.78 mi
2
1
860 sqft
$1,500/mo
Dist: 0.8 mi
2
1
900 sqft
$1,500/mo
Dist: 0.8 mi
2
1
900 sqft
$2,175/mo
Dist: 0.82 mi
2
1
984 sqft
$1,450/mo
Dist: 0.89 mi
2
1
768 sqft
$1,395/mo
Dist: 0.92 mi
2
1
850 sqft
$1,525/mo
Dist: 0.92 mi
2
1
800 sqft
$1,350/mo
Dist: 0.92 mi
2
1
813 sqft
$1,400/mo
Dist: 0.92 mi
2
1
813 sqft
$1,425/mo
Dist: 0.93 mi
2
1
748 sqft
$1,425/mo
Dist: 0.93 mi
2
1
748 sqft
$1,700/mo
Dist: 0.95 mi
2
1
988 sqft
$1,750/mo
Dist: 0.95 mi
2
1
988 sqft
$1,295/mo
Dist: 0.95 mi
2
1
750 sqft
$1,275/mo
Dist: 0.95 mi
2
1
966 sqft
$1,600/mo
Dist: 1.09 mi
2
1
805 sqft
$1,350/mo
Dist: 1.09 mi
2
1
805 sqft
$1,800/mo
Dist: 1.2 mi
2
1
900 sqft
$2,300/mo
Dist: 1.2 mi
2
1
832 sqft
$1,800/mo
Dist: 1.2 mi
2
1
900 sqft
$1,400/mo
Dist: 1.21 mi
2
1
988 sqft
$1,400/mo
Dist: 1.34 mi
2
1
950 sqft
$1,400/mo
Dist: 1.34 mi
2
1
950 sqft
$1,795/mo
Dist: 1.34 mi
2
1
900 sqft
$1,595/mo
Dist: 1.4 mi
2
1
840 sqft
$1,595/mo
Dist: 1.4 mi
2
1
840 sqft
$1,400/mo
Dist: 1.43 mi
2
1
920 sqft
$1,400/mo
Dist: 1.43 mi
2
1
920 sqft
$1,350/mo
Dist: 1.43 mi
2
1
920 sqft
$1,695/mo
Dist: 1.46 mi
2
1
840 sqft
$1,695/mo
Dist: 1.46 mi
2
1
840 sqft
$1,695/mo
Dist: 1.46 mi
2
1
840 sqft
$1,695/mo
Dist: 1.46 mi
2
1
840 sqft
$2,300/mo
Dist: 1.55 mi
2
1
800 sqft
$2,300/mo
Dist: 1.55 mi
2
1
800 sqft
$2,800/mo
Dist: 1.55 mi
2
1
800 sqft
$1,975/mo
Dist: 1.55 mi
2
1
800 sqft
$1,800/mo
Dist: 1.59 mi
2
1
965 sqft
$1,800/mo
Dist: 1.59 mi
2
1
965 sqft
$1,800/mo
Dist: 1.59 mi
2
1
965 sqft
$1,375/mo
Dist: 1.62 mi
2
1
770 sqft
$1,425/mo
Dist: 1.62 mi
2
1
770 sqft
$1,425/mo
Dist: 1.62 mi
2
1
770 sqft
$1,425/mo
Dist: 1.62 mi
2
1
777 sqft
$2,095/mo
Dist: 1.63 mi
2
1
995 sqft
$1,295/mo
Dist: 1.72 mi
2
1
750 sqft
$1,500/mo
Dist: 1.72 mi
2
1
750 sqft
$1,400/mo
Dist: 1.82 mi
2
1
759 sqft
$1,400/mo
Dist: 1.82 mi
2
1
759 sqft
$1,495/mo
Dist: 1.93 mi
2
1
822 sqft
$2,400/mo
Dist: 2.02 mi
2
1
950 sqft
$1,495/mo
Dist: 2.06 mi
2
1
950 sqft
$1,495/mo
Dist: 2.08 mi
2
1
782 sqft
$1,495/mo
Dist: 2.08 mi
2
1
782 sqft
$1,450/mo
Dist: 2.12 mi
2
1
792 sqft
$1,595/mo
Dist: 2.12 mi
2
1
805 sqft
$1,495/mo
Dist: 2.12 mi
2
1
800 sqft