Log In/Sign Up
Your email has been sent.
1130 N Downing St 4 Unit Apartment Building $1,295,000 ($323,750/Unit) 5.63% Cap Rate Denver, CO 80218



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 | Building Class | C |
| Price Per Unit | $323,750 | Lot Size | 0.11 AC |
| Sale Type | Investment | Building Size | 3,008 SF |
| Cap Rate | 5.63% | Average Occupancy | 100% |
| No. Units | 4 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1892/2018 |
| Property Subtype | Apartment | Parking Ratio | 1.33/1,000 SF |
| Apartment Style | Single-Family Home | ||
| Zoning | G-MU-3 | ||
| 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 |
1 1
Walk Score®
Walker's Paradise (92)
1 of 23
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
1130 N Downing St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
