Share This Listing

Message

961 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 broker for more information about this property

1130 N Downing St 4 Unit Apartment Building $1,295,000 ($323,750/Unit) 5.63% Cap Rate Denver, CO 80218

Save this listing!

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

INVESTMENT HIGHLIGHTS

  • Apartments were renovated back in 2018. Updates include granite counters, stainless steel appliances, modern cabinets and in-unit washer/dryer
  • Recent capital improvements include a new furnace with central A/C, new automatic garage doors, new private deck of top floor unit, and more.

EXECUTIVE SUMMARY

1130 Downing St. is a 4-unit mansion-conversion that blends historic charm with modern functionality in the heart of Denver’s Cheesman Park neighborhood. The unit mix consists of two 1-bed/1-bath and two 2-bed/1-bath apartments that have each been thoughtfully updated with high-end modern finishes that include granite countertops, stainless steel appliances, modern cabinets and fixtures. Three of the four units also feature an in-unit washer/dryer combo. The property also features two garage parking spaces, as well as two off-street spaces. The location offers convenient access to King Soopers, Whole Foods, neighborhood cafes, and a wide range of nearby restaurants. Since acquiring the property in 2022, the current owners have invested in key improvements that enhance both tenant livability and long-term asset performance. Recent upgrades include installing a new furnace with central air conditioning (2025), installing a new private deck off the top-floor unit (2025), two new automatic garage doors (2025), and a new turf yard in the front for low-maintenance landscaping (2025). The property offers an exceptional opportunity for an investor seeking a turnkey asset or an owner -occupant who values historic charm and modern amenities.

FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access

ANNUAL ANNUAL PER SF
Gross Rental Income $99,999 $9.99
Other Income $99,999 $9.99
Vacancy Loss $99,999 $9.99
Effective Gross Income $99,999 $9.99
Taxes $99,999 $9.99
Operating Expenses $99,999 $9.99
Total Expenses $99,999 $9.99
Net Operating Income $99,999 $9.99

FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access

Gross Rental Income
Annual $99,999
Annual Per SF $9.99
Other Income
Annual $99,999
Annual Per SF $9.99
Vacancy Loss
Annual $99,999
Annual Per SF $9.99
Effective Gross Income
Annual $99,999
Annual Per SF $9.99
Taxes
Annual $99,999
Annual Per SF $9.99
Operating Expenses
Annual $99,999
Annual Per SF $9.99
Total Expenses
Annual $99,999
Annual Per SF $9.99
Net Operating Income
Annual $99,999
Annual Per SF $9.99

PROPERTY FACTS

Price $1,295,000
Price Per Unit $323,750
Sale Type Investment
Cap Rate 5.63%
No. Units 4
Property Type Multifamily
Property Subtype Apartment
Apartment Style Single-Family Home
Building Class C
Lot Size 0.11 AC
Building Size 3,008 SF
Average Occupancy 100%
No. Stories 2
Year Built/Renovated 1892/2018
Parking Ratio 1.33/1,000 SF
Zoning G-MU-3

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
1+1 2 $1,600 600
2+1 2 $2,100 800
Walk Score®
Walker's Paradise (92)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®
  • Listing ID: 38325740

  • Date on Market: 11/4/2025

  • Last Updated:

  • Address: 1130 N Downing St, Denver, CO 80218

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") }}