Log In/Sign Up
Your email has been sent.
The Adam Apartments 1329 Grant St 34 Unit Apartment Building $3,550,000 ($104,412/Unit) 6.30% Cap Rate Denver, CO 80203



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.
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 | Apartment Style | Low-Rise |
| Price Per Unit | $104,412 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.14 AC |
| Cap Rate | 6.30% | Building Size | 13,046 SF |
| No. Units | 34 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1924 |
| Property Subtype | Apartment | ||
| Zoning | C-MX-8 - 8-Story, Mixed-Use Zoning | ||
| 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 |
1 1
Walk Score®
Walker's Paradise (96)
Transit Score®
Excellent Transit (76)
Bike Score®
Biker's Paradise (97)
PROPERTY TAXES
| Parcel Number | 5033-18-021 | Total Assessment | $357,450 |
| Land Assessment | $80,070 | Annual Taxes | $28,311 ($2.17/SF) |
| Improvements Assessment | $277,380 | Tax Year | 2024 |
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
1 of 15
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
The Adam Apartments | 1329 Grant 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.
