Log In/Sign Up
Your email has been sent.
Yukon Terrace Apartments 1289 Yukon St 20 Unit Apartment Building $2,700,000 ($135,000/Unit) 6.81% Cap Rate Lakewood, CO 80214
Investment Highlights
- 6.81% Current CAP Rate!
- Recent Improvements Including a New Roof
- Located on Large 0.61 Acre Lot with Ample Parking
- 500 Feet from Lakewood-Wadsworth Light Rail Station, Providing Direct Access to Downtown Denver and Golden
- Private Balconies for Every Unit
- 2 Miles from Belmar Shopping District, Offering Restaurants, Shops, Entertainment, and Grocery Options
Executive Summary
JUST LISTED! This 20-unit multifamily property in Lakewood is priced at $135,000/Unit, below recent comps in the area. The asset delivers a 6.81% Current CAP rate with upside potential. It sits 500 feet from a light rail station, which supports tenant demand and rental stability. Can be purchased individually or as a portfolio with 7515 W 8th Place, another 20-unit building nearby.
Data Room Click Here to Access
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$261,240
|
$13.06
|
| Other Income |
$30,000
|
$1.50
|
| Vacancy Loss |
$14,562
|
$0.73
|
| Effective Gross Income |
$276,678
|
$13.83
|
| Taxes |
$18,907
|
$0.95
|
| Operating Expenses |
$73,856
|
$3.69
|
| Total Expenses |
$92,763
|
$4.64
|
| Net Operating Income |
$183,915
|
$9.20
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $261,240 |
| Annual Per SF | $13.06 |
| Other Income | |
|---|---|
| Annual | $30,000 |
| Annual Per SF | $1.50 |
| Vacancy Loss | |
|---|---|
| Annual | $14,562 |
| Annual Per SF | $0.73 |
| Effective Gross Income | |
|---|---|
| Annual | $276,678 |
| Annual Per SF | $13.83 |
| Taxes | |
|---|---|
| Annual | $18,907 |
| Annual Per SF | $0.95 |
| Operating Expenses | |
|---|---|
| Annual | $73,856 |
| Annual Per SF | $3.69 |
| Total Expenses | |
|---|---|
| Annual | $92,763 |
| Annual Per SF | $4.64 |
| Net Operating Income | |
|---|---|
| Annual | $183,915 |
| Annual Per SF | $9.20 |
Property Facts
| Price | $2,700,000 | Apartment Style | Low-Rise |
| Price Per Unit | $135,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.60 AC |
| Cap Rate | 6.81% | Building Size | 11,730 SF |
| No. Units | 20 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 2000 |
| Property Subtype | Apartment | Parking Ratio | 2.05/1,000 SF |
| Price | $2,700,000 |
| Price Per Unit | $135,000 |
| Sale Type | Investment |
| Cap Rate | 6.81% |
| No. Units | 20 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.60 AC |
| Building Size | 11,730 SF |
| No. Stories | 3 |
| Year Built | 2000 |
| Parking Ratio | 2.05/1,000 SF |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 20 | $1,100 | 470 |
1 1
Walk Score®
Very Walkable (74)
Bike Score®
Very Bikeable (78)
Property Taxes
| Parcel Number | 49-022-14-008 | Total Assessment | $208,571 (2024) |
| Land Assessment | $35,494 (2024) | Annual Taxes | $18,907 ($1.61/SF) |
| Improvements Assessment | $173,077 (2024) | Tax Year | 2025 |
Property Taxes
Parcel Number
49-022-14-008
Land Assessment
$35,494 (2024)
Improvements Assessment
$173,077 (2024)
Total Assessment
$208,571 (2024)
Annual Taxes
$18,907 ($1.61/SF)
Tax Year
2025
1 of 23
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Yukon Terrace Apartments | 1289 Yukon 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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.