Residential Income Mountain
2010 Silverheels Drive Silverthorne, CO 80498
For Sale
$874,000
MULTI_FAMILY - SILVERTHORNE, CO
Property Size1,552 SF
Lot Size0.15 Acres
Price / SF$563.14
Days on Market49
Property Features for 2010 Silverheels Drive
General Information
- Property type
- Residential Multi Family
- Property subtype
- Duplex
- Bedrooms
- 3
- Bathrooms
- 3
- Rooms
- Bedroom 2, Bedroom 3, Bedroom 1, Bathroom 2, Bathroom 1, Bathroom 3
- Appliances
- Dishwasher, Disposal, Microwave / Hood Combo, Range Electric, Refrigerator, Washer / Dryer
- Standard status
- Active
- APN
- 6500782
- Size
- 1,552 SF
- Lot size
- 0.15 Acres
Taxes and HOA fees
- Tax Year
- 2025
- Tax Annual Amount
- 3823
Utilities
- Heating system
- Baseboard
Building Details
- Year built
- 1996
- Flooring type
- Tile
- Roof type
- Asphalt
Listing Agency:
LIV Sotheby's I.R.
(970) 453-0550
Listed By:
Bobbi Cobb
(970) 453-0550
Added: Jun 6
Changed: Jul 22
Last Checked: Jul 24 at 10:06AM
MLS# S1069136
Copyright © 2026 Altitude REALTORS ®. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This updated mountain retreat offers a residential income-style configuration with 3 bedrooms and 3 bathrooms. The interior features a bright, open-concept layout with durable luxury flooring, custom tile accents, and solid-surface countertops in the kitchen and bathrooms. Large windows bring in natural light, and daily convenience includes a washer and dryer. Outdoor living is highlighted by a spacious deck and an additional yard area, with a one-car garage providing storage.
Located in Silverthorne, the property is described as minutes from restaurants, shops, and cultural attractions, with easy access to nearby recreation areas including hiking, biking, and winter trail activities. The remarks also note direct access to trails and proximity to major ski destinations.
Additional disclosed convenience includes no HOA, along with garage storage for seasonal gear. Denver is noted as about an hour away for weekend trips.
Located in Silverthorne, the property is described as minutes from restaurants, shops, and cultural attractions, with easy access to nearby recreation areas including hiking, biking, and winter trail activities. The remarks also note direct access to trails and proximity to major ski destinations.
Additional disclosed convenience includes no HOA, along with garage storage for seasonal gear. Denver is noted as about an hour away for weekend trips.
Key Highlights
- 3‑bedroom, 3‑bath home built in 1996 with an open‑concept interior layout
- Luxury tile flooring and solid‑surface countertops in the kitchen and bathrooms
- Includes washer/dryer and major appliances: dishwasher, disposal, microwave/hood combo, electric range, and refrigerator
Financial Insights For Multifamily LT 5
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 | $39.1k | $25.20 |
| − Vacancy | −$2.2k | −$1.39 |
| EGI | $37.0k | $23.81 |
| − OpEx | −$11.1k | −$7.14 |
| NOI | $25.9k | $16.67 |
1,552 SF · lease $25.20/SF/yr · vacancy 5.50% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$369.6K
$323.4K – $431.2K
NOI $25,872 @ 7.0% cap · market cap 2.96%
Second Best
Apartment 5plus
$341.3K
$298.6K – $398.2K
NOI $23,891 @ 7.0% cap · market cap 2.73%
Theoretical Best
Warehouse
$30.89M
$27.03M – $36.04M
NOI $2,162,347 @ 7.0% cap · market cap 247.41%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Property Profile
Location Intelligence
Current Use by Public Records
Duplexes
FAQs
What type of property is this?
Duplex - Updated duplex-style retreat with 3 bedrooms, 3 bathrooms, a deck, yard area, and no HOA.
Where is this duplex located?
The property is located at 2010 Silverheels Drive Silverthorne, CO.
What is the asking price?
The asking price for this property is $874,000.
What are key features of this property?
This property features: 3‑bedroom, 3‑bath home built in 1996 with an open‑concept interior layout; Luxury tile flooring and solid‑surface countertops in the kitchen and bathrooms; Includes washer/dryer and major appliances: dishwasher, disposal, microwave/hood combo, electric range, and refrigerator
