8031 Stuart Street, Westminster, CO 80031
Local realty services provided by:CENTURY 21 Top Dog Properties
8031 Stuart Street,Westminster, CO 80031
$500,000
- 4 Beds
- 3 Baths
- 2,200 sq. ft.
- Single family
- Active
Listed by: chad rocke
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
$650,000Active4 beds 3 baths2,778 sq. ft.11159 Depew Court, Westminster, CO 80020
MLS# 1732341Listed by: YOUR CASTLE REALTY LLC - New
$200,000Active2 beds 1 baths840 sq. ft.12100 Melody Drive #102, Denver, CO 80234
MLS# 2215058Listed by: KELLER WILLIAMS PREFERRED REALTY - Open Sat, 1 to 4pmNew
$1,565,000Active6 beds 6 baths6,899 sq. ft.14315 Kalamath Street, Westminster, CO 80023
MLS# 9950396Listed by: MB KELL & COMPANY - New
$385,000Active2 beds 2 baths1,748 sq. ft.8810 Hastings Way, Westminster, CO 80031
MLS# 2752976Listed by: HOMESMART - New
$559,000Active4 beds 3 baths2,222 sq. ft.10472 Hoyt Street, Broomfield, CO 80021
MLS# 6085290Listed by: COLDWELL BANKER GLOBAL LUXURY DENVER - New
$280,000Active2 beds 2 baths1,011 sq. ft.7810 W 87th Drive #H, Arvada, CO 80005
MLS# IR1057374Listed by: RE/MAX OF BOULDER, INC - New
$749,900Active4 beds 4 baths3,144 sq. ft.9965 Wagner Ln, Westminster, CO 80031
MLS# 3844734Listed by: RE/MAX Alliance - Olde Town - Open Sat, 12 to 2pmNew
$490,000Active3 beds 2 baths1,342 sq. ft.9233 W 100th Circle, Westminster, CO 80021
MLS# IR1057329Listed by: LIVE WEST REALTY - New
$185,000Active1 beds 1 baths731 sq. ft.12180 Huron St #202, Denver, CO 80234
MLS# 4757662Listed by: 8z Real Estate - Open Sat, 11am to 4pmNew
$554,990Active3 beds 3 baths1,535 sq. ft.3883 W 83rd Lane, Westminster, CO 80031
MLS# 7287088Listed by: DFH COLORADO REALTY LLC