Map
Listed price in listed location currency (USD).
$500,000

432

MLS® 9787058

Overview

Key Facts

Type Single Family Residence
Levels Residential
Size 2100 sqft
Garage No
Taxes $2,854
Days Active 0
Lot Size 0.15 acres
Approx. Age 1955
Avg. Price Per Sqft $238
MLS® Number 9787058

Property Address: 8031 Stuart St, Westminster, CO, 80031-4318

Average square foot calculated using Size range provided by listing agent.

Description

Currently operated as a rent-by-the-room property, the home generates $3, 225 per month in existing rental income, with potential for approximately $4, 075 per month when the third upstairs bedroom is leased at market rates. An owner-occupant could purchase with as little as 5% down, or potentially as little as $1, 000 total out of pocket through certain financing programs (ask listing agent for details), and live in the currently vacant bedroom while collecting rent from the other tenants. Based on a purchase price of $500, 000 with 5% down at 6.125%, estimated monthly PITI including PMI is approximately $3, 458, resulting in an effective out-of-pocket housing cost of roughly $233 per month before utilities, maintenance, vacancy, and other ownership expenses. For investors, a 20% down payment produces an estimated monthly PITI of approximately $2, 902, which is covered by current rents and offers additional upside when the final bedroom is leased. This 4-bedroom plus office, 2.5-bath home offers exceptional flexibility with two full kitchens and multiple living areas, including a finished basement that functions as a private suite with bedroom, bath, office, kitchen, and living space. Major updates include a new sewer line and a fully fenced backyard. Plenty of off street parking. Located in a highly convenient area with quick access to major highways, shopping, dining, and everyday amenities. Current leases for the upstairs bedrooms run through June and July 2026, and the basement lease extends through February 2027, providing both immediate income and staggered future flexibility. All figures are estimates provided for illustrative purposes only; utilities are not included, and buyers and buyer’s agents should independently verify all rental income, expenses, lease terms, and financing assumptions for accuracy. ADU, mother-in-law suite, house hack opportunity, kitchenette, pad split.
MLS® Number9787058
Laundry LevelIn Unit
Central VacNo
FireplaceNo
Acreage0.15
Exterior
GarageNo
Approx. Age1955
BasementFinished
DrivewayConcrete, Unpaved, Oversized
Garage Spaces0
Heat
A/C
Heating Fuel

Extras

Rooms

Other:BasementNot available
Family Room:BasementNot available
Dining Room:Main FloorNot available
Living Room:Main FloorNot available
Other:BasementNot available
Office:BasementNot available
Kitchen:BasementNot available
Other:Main FloorNot available
Laundry:BasementNot available

Price History

-End Date
Not Sold YetSold Price

For Sale

Feb 20, 2026List Date
$500,000List Price

Home Estimate Zoopraisal®

This property is estimated to sell between: $500,000 and $528,000.
Similar properties in this area sold on average for: $518,441
Expected to sell in 48 days. Similar properties sold in 48 days. This home has been on Zoocasa for 0 days.

The estimated sale price does not take into account many variables such as recent renovations, type of appliances, school district etc. To get a more accurate estimate please contact agent.

Map

Like what you see?

Complete the form and we'll be in touch. No login necessary.

Add a Comment
Loading...

Similar Listings

Comparable Properties