8031 Stuart St, Westminster, CO 80031
Local realty services provided by:CENTURY 21 CapRock Real Estate
8031 Stuart St,Westminster, CO 80031
$500,000
- 4 Beds
- 3 Baths
- 2,200 sq. ft.
- Single family
- Active
Listed by: chad rocke
Office: exp realty, llc888-440-2724
MLS#:9787058
Source:IRES
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
- Added:76 day(s) ago
- Updated:May 07, 2026 at 11:58 AM
Rooms and interior
- Bedrooms:4
- Total bathrooms:3
- Full bathrooms:2
- Half bathrooms:1
- Kitchen Description:Dishwasher, Microwave, Refrigerator
- Basement Description:Partially Finished, Slab
- Living area:2,200 sq. ft.
Heating and cooling
- Cooling:Central Air
- Heating:Forced Air
Structure and exterior
- Roof:Composition
- Year built:1955
- Building area:2,200 sq. ft.
- Lot area:0.15 Acres
- Lot Features:Gutters, House Faces South
- Architectural Style:In-Law Area
- Construction Materials:Brick, Frame, Vinyl Siding
- Exterior Features:Deck
- Levels:One
Schools
- High school:Westminster
- Middle school:Shaw Heights
- Elementary school:Harris Park
Utilities
- Water:City
- Sewer:Public Sewer
Finances and disclosures
- Price:$500,000
- Price per sq. ft.:$227.27
- Tax amount:$2,854
Features and amenities
- Appliances:Dishwasher, Dryer, Fire Alarm, Microwave, Refrigerator, Washer
- Laundry features:Dryer, Washer
Parking
- Parking description:Oversized Garage
- Garage spaces:2
New listings near 8031 Stuart St
- Open Fri, 3 to 6pmNew
$649,900Active4 beds 3 baths2,670 sq. ft.5830 W 73rd Avenue, Arvada, CO 80003
MLS# 2258005Listed by: SELLSTATE ALTITUDE PROPERTY GROUP - New
$250,000Active3 beds 2 baths1,089 sq. ft.12178 Melody Drive #302, Denver, CO 80234
MLS# 7088868Listed by: FATHOM REALTY COLORADO LLC - New
$589,900Active4 beds 3 baths1,963 sq. ft.10541 Routt Street, Westminster, CO 80021
MLS# 8340348Listed by: RESIDENT REALTY SOUTH METRO - New
$589,900Active4 beds 3 baths2,074 sq. ft.13400 Raritan Street, Denver, CO 80234
MLS# 7898805Listed by: RE/MAX ALLIANCE - Open Sat, 10am to 12pmNew
$629,900Active5 beds 3 baths2,882 sq. ft.2527 W 104th Cir, Westminster, CO 80234
MLS# 5817744Listed by: Nookhaven Homes - Open Sat, 12 to 2pmNew
$599,000Active3 beds 2 baths1,437 sq. ft.11331 W 104th Ave, Westminster, CO 80021
MLS# 1058348Listed by: Berkshire Hathaway HomeServices Rocky Mountain, Realtors-Boulder - New
$559,000Active4 beds 2 baths1,872 sq. ft.9201 W 104th Pl, Broomfield, CO 80021
MLS# 1058352Listed by: Compass-Denver - Open Sat, 11am to 2pmNew
$545,000Active4 beds 3 baths1,872 sq. ft.1305 W 133rd Way, Westminster, CO 80234
MLS# 2955841Listed by: RE/MAX Momentum - Open Sat, 1 to 3pmNew
$939,000Active4 beds 4 baths3,182 sq. ft.837 W 129th Pl, Westminster, CO 80234
MLS# 4244046Listed by: Milehimodern - New
$350,000Active1 beds 2 baths1,158 sq. ft.10735 Eliot Cir #102, Denver, CO 80234
MLS# 4082156Listed by: Milehimodern