Share This Listing

Message

943 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

The Adam Apartments 1329 Grant St 34 Unit Apartment Building $3,550,000 ($104,412/Unit) 6.30% Cap Rate Denver, CO 80203

Save this listing!

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

INVESTMENT HIGHLIGHTS

  • Beautifully maintained vintage property in heart of Capitol Hill
  • Excellent value-add potential through targeted renovations
  • Prime location less than one block from the Colorado State Capitol
  • Original hardwood floors and wood trim in most units
  • Newer vinyl windows and renovated common areas

EXECUTIVE SUMMARY

The Adams at Grant presents a rare opportunity to acquire a classic, well-maintained vintage apartment building in the heart of Denver’s Capitol Hill neighborhood. Less than a block away from the Colorado State Capitol and walking distance to some of the city’s best dining, nightlife and cultural attractions.
Each of the 34 studio apartments offer a blend of historic charm and practical features that appeal to today’s renters. Residents enjoy original hardwood and tile flooring, spacious walk-in closets, abundant natural light, and the timeless architectural details that define pre-war construction. Recent capital improvements include newer vinyl windows, renovated common hallways, and an on-site laundry facility for resident convenience.
With its irreplaceable location, enduring architectural appeal, and stable tenant demand driven by the surrounding employment base, The Adams at Grant is well-positioned for continued rent growth. A value-add investor has the opportunity to unlock significant upside through targeted in-unit renovations, further enhancing revenue while preserving the building’s historic character.

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $421,560 $32.31
Other Income - -
Vacancy Loss $50,250 $3.85
Effective Gross Income $371,310 $28.46
Taxes $28,311 $2.17
Operating Expenses $119,249 $9.14
Total Expenses $147,560 $11.31
Net Operating Income $223,750 $17.15

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $421,560
Annual Per SF $32.31
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $50,250
Annual Per SF $3.85
Effective Gross Income
Annual $371,310
Annual Per SF $28.46
Taxes
Annual $28,311
Annual Per SF $2.17
Operating Expenses
Annual $119,249
Annual Per SF $9.14
Total Expenses
Annual $147,560
Annual Per SF $11.31
Net Operating Income
Annual $223,750
Annual Per SF $17.15

PROPERTY FACTS

Price $3,550,000
Price Per Unit $104,412
Sale Type Investment
Cap Rate 6.30%
No. Units 34
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.14 AC
Building Size 13,046 SF
No. Stories 2
Year Built 1924
Zoning C-MX-8 - 8-Story, Mixed-Use Zoning

AMENITIES

UNIT AMENITIES

  • Heating
  • Kitchen
  • Refrigerator
  • Oven
  • Range

SITE AMENITIES

  • Laundry Facilities
  • Tenant Controlled HVAC
  • Trash Pickup - Curbside
  • Walk-Up
  • Smoke Detector

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
Studios 34 $1,050 300
Walk Score®
Walker's Paradise (96)
Transit Score®
Excellent Transit (76)
Bike Score®
Biker's Paradise (97)
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.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
5033-18-021
Land Assessment
$80,070
Improvements Assessment
$277,380
Total Assessment
$357,450
Annual Taxes
$28,311 ($2.17/SF)
Tax Year
2024
  • Listing ID: 38411710

  • Date on Market: 9/9/2025

  • Last Updated:

  • Address: 1329 Grant St, Denver, CO 80203

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") }}