Log In/Sign Up
Your email has been sent.
1224-1232 E 13th Ave 18 Unit Apartment Building $4,850,000 ($269,444/Unit) 4.94% Cap Rate Denver, CO 80218
Investment Highlights
- 18 Newly Renovated 1BR/1BA Units
- 18 Reserved Parking Spaces on the Property
- New Stainless Steel Appliances, Exposed Brick, Coinless On-Site Laundry, Secured Access
- Assumable Financing at 3.23%
- Located Block from Cheesman Park, Iconic Music Venues, and Numerous Bars/Restaurants
Executive Summary
Turnkey 18-Unit in the Heart of Cheesman Park with Assumable Financing at 3.23%
Financial Summary (Pro Forma - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$322,200
|
$31.57
|
| Other Income |
$56,107
|
$5.50
|
| Vacancy Loss |
$9,666
|
$0.95
|
| Effective Gross Income |
$368,641
|
$36.12
|
| Taxes |
$24,253
|
$2.38
|
| Operating Expenses |
$75,735
|
$7.42
|
| Total Expenses |
$99,988
|
$9.80
|
| Net Operating Income |
$268,653
|
$26.32
|
Financial Summary (Pro Forma - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $322,200 |
| Annual Per SF | $31.57 |
| Other Income | |
|---|---|
| Annual | $56,107 |
| Annual Per SF | $5.50 |
| Vacancy Loss | |
|---|---|
| Annual | $9,666 |
| Annual Per SF | $0.95 |
| Effective Gross Income | |
|---|---|
| Annual | $368,641 |
| Annual Per SF | $36.12 |
| Taxes | |
|---|---|
| Annual | $24,253 |
| Annual Per SF | $2.38 |
| Operating Expenses | |
|---|---|
| Annual | $75,735 |
| Annual Per SF | $7.42 |
| Total Expenses | |
|---|---|
| Annual | $99,988 |
| Annual Per SF | $9.80 |
| Net Operating Income | |
|---|---|
| Annual | $268,653 |
| Annual Per SF | $26.32 |
Property Facts
| Price | $4,850,000 | Building Class | C |
| Price Per Unit | $269,444 | Lot Size | 0.27 AC |
| Sale Type | Investment | Building Size | 10,207 SF |
| Cap Rate | 4.94% | Average Occupancy | 83% |
| No. Units | 18 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1906 |
| Property Subtype | Apartment | Parking Ratio | 1.76/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | R3, Denver | ||
| Price | $4,850,000 |
| Price Per Unit | $269,444 |
| Sale Type | Investment |
| Cap Rate | 4.94% |
| No. Units | 18 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.27 AC |
| Building Size | 10,207 SF |
| Average Occupancy | 83% |
| No. Stories | 2 |
| Year Built | 1906 |
| Parking Ratio | 1.76/1,000 SF |
| Zoning | R3, Denver |
Amenities
Unit Amenities
- Heating
- Kitchen
- Refrigerator
- Oven
- Tub/Shower
Site Amenities
- 24 Hour Access
- Laundry Facilities
- Security System
- Tenant Controlled HVAC
- Pet Play Area
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 18 | - | 415 - 630 |
1 1
Walk Score®
Walker's Paradise (92)
Bike Score®
Biker's Paradise (97)
Property Taxes
| Parcel Number | 5022-22-152 | Total Assessment | $266,230 |
| Land Assessment | $57,110 | Annual Taxes | $24,253 ($2.38/SF) |
| Improvements Assessment | $57,110 | Tax Year | 2025 |
Property Taxes
Parcel Number
5022-22-152
Land Assessment
$57,110
Improvements Assessment
$57,110
Total Assessment
$266,230
Annual Taxes
$24,253 ($2.38/SF)
Tax Year
2025
1 of 21
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1224-1232 E 13th Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.