Log In/Sign Up
Your email has been sent.
1230 Washington St 8 Unit Apartment Building $1,265,000 ($158,125/Unit) 6.02% Cap Rate Denver, CO 80203
INVESTMENT HIGHLIGHTS
- Beautiful Vintage 8-Unit Apartment Building Located in the Heart of Capitol Hill
- Walking Distance to Whole Foods, Denver Botanic Gardens, Cheesman Park in Addition to Numerous Bars, Restaurants and Coffee Shops
- New Roof and Exterior Stairs
- Priced Well Below Comparable Properties
- Six Off-Street Parking Spaces Provide Additional Income
- Excellent Neighborhood Demographics: $100,581 Average Household Income within a One Mile Radius
EXECUTIVE SUMMARY
JUST LISTED! 8-Unit Bldg in Cap Hill; Just $158k/Unit!
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$107,868
|
$25.39
|
| Other Income |
$11,428
|
$2.69
|
| Vacancy Loss |
$3,579
|
$0.84
|
| Effective Gross Income |
$115,717
|
$27.24
|
| Taxes |
$9,048
|
$2.13
|
| Operating Expenses |
$35,304
|
$8.31
|
| Total Expenses |
$44,352
|
$10.44
|
| Net Operating Income |
$71,365
|
$16.80
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $107,868 |
| Annual Per SF | $25.39 |
| Other Income | |
|---|---|
| Annual | $11,428 |
| Annual Per SF | $2.69 |
| Vacancy Loss | |
|---|---|
| Annual | $3,579 |
| Annual Per SF | $0.84 |
| Effective Gross Income | |
|---|---|
| Annual | $115,717 |
| Annual Per SF | $27.24 |
| Taxes | |
|---|---|
| Annual | $9,048 |
| Annual Per SF | $2.13 |
| Operating Expenses | |
|---|---|
| Annual | $35,304 |
| Annual Per SF | $8.31 |
| Total Expenses | |
|---|---|
| Annual | $44,352 |
| Annual Per SF | $10.44 |
| Net Operating Income | |
|---|---|
| Annual | $71,365 |
| Annual Per SF | $16.80 |
PROPERTY FACTS
| Price | $1,265,000 | Apartment Style | Low-Rise |
| Price Per Unit | $158,125 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.15 AC |
| Cap Rate | 6.02% | Building Size | 4,248 SF |
| No. Units | 8 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1890 |
| Property Subtype | Apartment | Parking Ratio | 1.41/1,000 SF |
| Zoning | R3, Denver | ||
| Price | $1,265,000 |
| Price Per Unit | $158,125 |
| Sale Type | Investment |
| Cap Rate | 6.02% |
| No. Units | 8 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.15 AC |
| Building Size | 4,248 SF |
| No. Stories | 2 |
| Year Built | 1890 |
| Parking Ratio | 1.41/1,000 SF |
| Zoning | R3, Denver |
AMENITIES
UNIT AMENITIES
- Cable Ready
- Microwave
- Ceiling Fans
- High Speed Internet Access
- Oven
- Range
- Wi-Fi
SITE AMENITIES
- 24 Hour Access
- Laundry Facilities
- Recycling
- Walk-Up
- Smoke Detector
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| Studios | 1 | $1,100 | 550 |
| 1+1 | 7 | $1,154 | 593 |
1 1
Walk Score®
Walker's Paradise (95)
Transit Score®
Excellent Transit (70)
Bike Score®
Biker's Paradise (99)
PROPERTY TAXES
| Parcel Number | 5031-11-007 | Total Assessment | $114,240 |
| Land Assessment | $27,180 | Annual Taxes | $9,048 ($2.13/SF) |
| Improvements Assessment | $87,060 | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
5031-11-007
Land Assessment
$27,180
Improvements Assessment
$87,060
Total Assessment
$114,240
Annual Taxes
$9,048 ($2.13/SF)
Tax Year
2024
1 of 17
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
1230 Washington 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.