Share This Listing

Message

964 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the brokers for more information about this property

101 Gregory St 18 Unit Apartment Building $5,800,000 ($322,222/Unit) 5.70% Cap Rate Central City, CO 80427

Matterport 3D Tour

Save this listing!

Favorite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • Newly Constructed
  • Easy to Run and Maintain
  • High Rental Demand

EXECUTIVE SUMMARY

Located in downtown Central City Colorado, The Knights Pythias building is a newly constructed 18 unit apartment building that was built and completed in 2025. Built on top of the old Knights Pythias building this property boasts 18 unique apartments that blend new modern luxuries with old world charm. All units have brand new finishes, washer and dryers in each unit, elevator access, outdoor decks, some historic windows and downtown Central City and Mountain Views. There is free covered parking right across the street owned by the city. Gallup construction has agreed to manage the building for a 5% fee. This is advantageous as Gallup is the developer/builder and knows the building inside and out. The whole building is covered under a 1 year warranty. Additionally, one of the units is leased to a maintenance guy who will work on any maintenance requests by the tenants and will receive a $250 a month break in rent for doing so. This building will run very efficiently and cost effectively as there is virtually no common area, no parking and very minimal sidewalks for snow removal. There is also roughly $550,000 of bonus depreciation that the new buyer can benefit from under the new "Big Beautiful Bill" that was signed this year (talk to your accountant to confirm this).
This property is the only apartment building that is downtown in either Black Hawk or Central City (which produces nearly $2 Billion a year in gaming revenues) making these units in very high demand in a grossly undersupplied market. The property is on the bus line to Black Hawk and Denver which is a huge draw for the thousands of employees working the dozens of large casinos down the hill and in central city. Rather than commuting up highway 6 everyday
and night employees in the Black Hawk casinos can be minutes away from their jobs at this building. This is an
incredibly unique opportunity to own an apartment in the booming town of Central City. Pre-leasing has started on
the property and 7 of the 18 units are leased at projected rates.

MATTERPORT 3D TOUR

Explore Unit 18

ATTACHMENTS

View the OM

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $440,400 $32.73
Other Income $30,000 $2.23
Vacancy Loss $22,020 $1.64
Effective Gross Income $448,380 $33.33
Taxes $25,000 $1.86
Operating Expenses $93,000 $6.91
Total Expenses $118,000 $8.77
Net Operating Income $330,380 $24.56

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $440,400
Annual Per SF $32.73
Other Income
Annual $30,000
Annual Per SF $2.23
Vacancy Loss
Annual $22,020
Annual Per SF $1.64
Effective Gross Income
Annual $448,380
Annual Per SF $33.33
Taxes
Annual $25,000
Annual Per SF $1.86
Operating Expenses
Annual $93,000
Annual Per SF $6.91
Total Expenses
Annual $118,000
Annual Per SF $8.77
Net Operating Income
Annual $330,380
Annual Per SF $24.56

PROPERTY FACTS

Price $5,800,000
Price Per Unit $322,222
Sale Type Investment
Cap Rate 5.70%
No. Units 18
Property Type Multifamily
Property Subtype Apartment
Apartment Style Mid-Rise
Building Class C
Building Size 13,454 SF
No. Stories 4
Year Built 2025

AMENITIES

UNIT AMENITIES

  • Air Conditioning
  • Heating
  • Kitchen
  • Range
  • Tub/Shower

SITE AMENITIES

  • 24 Hour Access
  • Controlled Access
  • Wi-Fi
  • Bicycle Storage
  • Community-Wide WiFi
  • Elevator
  • Smoke Detector

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
1+1 14 - 600
2+1 1 - 1,350
Studios 3 - 400

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
R011035
Land Assessment
$13,300
Improvements Assessment
$710
Total Assessment
$14,010
Annual Taxes
$25,000 ($1.86/SF)
Tax Year
2024
  • Listing ID: 38203586

  • Date on Market: 10/24/2025

  • Last Updated:

  • Address: 101 Gregory St, Central City, CO 80427

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}