14435 E 1st Drive #B2, Aurora, CO 80011
Updated condo with community amenities, convenient location, and move-in readiness.
- Added:
- Jun 6, 2025
- Days on Market:
- 369
- Last Refresh:
- May 19 at 9:00 pm
Property Features for 14435 E 1st Drive #B2
General Information
- Standard status
- Active
- Size
- 1,038 SF
- Property subtype
- Condominium
Building Details
- Year Built
- 1982
Listing agent Lydia Golesh License #55043201 (303) 731-9974
Listing office Keller Williams Realty DTC (303) 731-9974
Listing date Jun 6, 2025
Source Kw
Displayed information is deemed reliable but is not guaranteed and should be independently verified.
All listing content including descriptions, pricing, images are the copyrighted material of Keller Williams Realty DTC
HighLights
- Move‑in ready condo with upgraded kitchen and bathrooms.
- Community amenities include a clubhouse, pool, renovated tennis courts, and soon‑to‑come pickleball courts.
- Convenient location with easy access to I‑225, Denver Tech Center, and Downtown Denver; close to light rail stations.
- Features a wood‑burning fireplace and a large, covered patio overlooking a peaceful courtyard.
- Includes a deeded, covered carport space.
- Abundant storage space with an oversized laundry room and linen closets.
Overview
Local Financial Insights For Apartment 5plus
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $24.2k | $23.28 |
| − Vacancy | −$1.5k | −$1.44 |
| EGI | $22.7k | $21.84 |
| − OpEx | −$10.2k | −$9.83 |
| NOI | $12.5k | $12.01 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Aurora
- County
- Arapahoe
- State
- Colorado
- Longitude
- -104.781
- Latitude
- 39.7351