8031 Stuart Street, Westminster, CO 80031
Local realty services provided by:ERA Teamwork Realty
8031 Stuart Street,Westminster, CO 80031
$500,000
- 4 Beds
- 3 Baths
- 2,200 sq. ft.
- Single family
- Active
Listed by: chad rockechad@thefiteam.com,715-550-1731
Office: exp realty, llc.
MLS#:9787058
Source:ML
Price summary
- Price:$500,000
- Price per sq. ft.:$227.27
About this home
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....
Contact an agent
Home facts
- Year built:1955
- Listing ID #:9787058
Rooms and interior
- Bedrooms:4
- Total bathrooms:3
- Full bathrooms:2
- Half bathrooms:1
- Flooring:Carpet, Tile, Wood
- Kitchen Description:Dishwasher, Microwave, Oven, Refrigerator
- Basement:Yes
- Basement Description:Finished
- Living area:2,200 sq. ft.
Heating and cooling
- Cooling:Central Air
- Heating:Forced Air
- Central air:Yes
Structure and exterior
- Roof:Composition
- Year built:1955
- Building area:2,200 sq. ft.
- Lot area:0.15 Acres
- Architectural Style:Traditional
- Construction Materials:Brick, Frame, Vinyl Siding
- Exterior Features:Deck, Lighting, Private Yard, Rain Gutters
- Foundation Description:Slab
- Levels:1 Story
Schools
- High school:Westminster
- Middle school:Shaw Heights
- Elementary school:Harris Park
Utilities
- Water:Public
- Sewer:Public Sewer
Finances and disclosures
- Price:$500,000
- Price per sq. ft.:$227.27
- Tax amount:$2,854 (2024)
Features and amenities
- Laundry features:Dryer, In Unit, Washer
- Amenities:Carbon Monoxide Detector(s), Double Pane Windows, Smoke Detector(s)
Parking
- Total parking spaces:2
- Parking description:Concrete Driveway, Oversized
New listings near 8031 Stuart Street
- New
$685,000Active4 beds 4 baths1,944 sq. ft.8573 Dover Circle, Arvada, CO 80005
MLS# 5626103Listed by: HOMESMART - New
$425,000Active3 beds 4 baths2,178 sq. ft.2367 Ranch Drive, Westminster, CO 80234
MLS# 5998991Listed by: YOUR CASTLE REAL ESTATE INC - Coming Soon
$479,900Coming Soon3 beds 2 baths7727 Osceola Street, Westminster, CO 80030
MLS# 7544677Listed by: KELLER WILLIAMS REALTY URBAN ELITE - Coming Soon
$650,000Coming Soon4 beds 4 baths10950 Jay Street, Westminster, CO 80020
MLS# 8069988Listed by: COLDWELL BANKER REALTY 14 - New
$558,000Active4 beds 3 baths1,912 sq. ft.9383 W 107th Place, Broomfield, CO 80021
MLS# 9329569Listed by: RESIDENT REALTY COLORADO - New
$340,000Active4 beds 2 baths1,600 sq. ft.5731 W 92nd Avenue #107, Westminster, CO 80031
MLS# 3169502Listed by: KEY TEAM REAL ESTATE CORP. - Open Sat, 11am to 2pmNew
$580,000Active4 beds 3 baths1,920 sq. ft.6312 W 95th Avenue, Westminster, CO 80031
MLS# 5348784Listed by: EXP REALTY, LLC - New
$350,000Active2 beds 3 baths1,343 sq. ft.1291 W 112th Avenue #C, Denver, CO 80234
MLS# 5686109Listed by: EXP REALTY, LLC - Coming Soon
$825,000Coming Soon5 beds 4 baths10894 Irving Court, Westminster, CO 80031
MLS# 6489545Listed by: YOUR CASTLE REAL ESTATE INC - New
$1,399,000Active3 beds 3 baths3,328 sq. ft.981 W 128th Place, Westminster, CO 80234
MLS# 8798921Listed by: WK REAL ESTATE