-0.01%
+1.00%
Latest Share Price
$50.00
Current primary share price.
123 Aspen Way, Denver, CO 80202
123 Aspen Way, Denver, CO 80202
Residential
8.40% APY
$450,000 Value
Sep 1, 2025 — Jul 1, 2026
EC
Property managed by ECO Systems LLC
About
Newly renovated single-family residence in Denver.
Property Management
ECO Systems LLC
Professional property management company specializing in residential and commercial rental properties, hands-on tenant management, maintenance, and investor reporting.
Offering Details
Total Property Value
$450,000
Equity
$0
Debt
$450,000
Closing Costs (incl. inspection & appraisal)
$38,850
LLC Formation
$450
Operating Reserve
$473.62
The Market
123 Aspen Way, Denver, CO 80202
123 Aspen Way, Denver, CO 80202
123 Aspen Way, Denver, CO 80202
This market offers a strong mix of neighborhood livability, employment centers, and high rental demand supporting long-term property appreciation.
Need Help?
Have other questions? Contact support@goldmoola.com
Projected Returns
Total Return Model
Annual Cash Flow
+
Appreciation
Investing with Gold Moola generates returns in two ways:
1) Annual cash flow from monthly rental income distributions.
2) Annual appreciation from long-term property market growth.
Annual Cash Flow
$75,555Annual Rent
$61,802Annual Expenses
$13,753 Net Annual Cash Flow
Annual Appreciation
Based on single family and commercial real estate market benchmarks, property holdings appreciated an average of 4.50% per year.
Real-world returns can vary based on market performance, hold period, and rental demand. Use the returns calculator below to model your investment outcome.
Projected Returns Calculator
Adjust assumptions below to model projected growth over 7 years.
Quick Appreciation Presets
Annualized Return +12.9%per year over 7 years
7-Year Projection$1,659+$659 vs. initial $1,000
7-Year Projection TrendHover or tap line for year-by-year value
Projected value
Offering Details
Total Property Value$450,000
Equity $0
Debt $450,000
Closing Costs (incl. inspection & appraisal)$38,850
LLC Formation$450
Operating Reserve $473.62
Returns
Projected Annual Return4.52%
Average Rental Yield 8.40%
Projected Appreciation 1.50%
Current APY Rate8.40%
Annual Income & Expenses
Gross Rents$75,554
Property taxes$7,328.73
Homeowners insurance$2,740.32
Property management$14,008.32
Utilities$36,974.28
LLC Admin & Filing Fees$750
Annual net cash flow$13,753
Estimated Value Per Share
$51.00
Based on property appraisal & market estimates.
Investors
0
Currently own shares of this property.
Estimated Property Value
$450,000
0/1,000 shares allocated
Open Orders & Market Inventory
Sellers Asking (Asks)
PriceShares
$50.00Primary
Buyers Bidding (Bids)
PriceShares
$50.00Market Bid
Recently Filled Orders & Trade History
| Date | Shares | Price / Share | Total Amount | Type |
|---|---|---|---|---|
| No completed order trades yet for this property. | ||||
Showing live order book trade executions for this property