Log In/Sign Up
Your email has been sent.
1424 Clayton St - 1424 Clayton St 4 Unit Apartment Building Offered at $1,195,000 at a 6.19% Cap Rate Denver, CO 80206
INVESTMENT HIGHLIGHTS
- Completely Renovated
- Attractive Location
- Great Unit Mix
EXECUTIVE SUMMARY
Victorian charm with flexible layout
Walking distance to City Park and Botanical
Gardens
Short drive to all of Denver’s major sports
stadiums
Updated furnace and water heater
Walking distance to City Park and Botanical
Gardens
Short drive to all of Denver’s major sports
stadiums
Updated furnace and water heater
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$96,000
|
$37.14
|
| Other Income |
$2,900
|
$1.12
|
| Vacancy Loss |
$2,880
|
$1.11
|
| Effective Gross Income |
$96,020
|
$37.15
|
| Taxes |
$4,185
|
$1.62
|
| Operating Expenses |
$12,000
|
$4.64
|
| Total Expenses |
$16,185
|
$6.26
|
| Net Operating Income |
$79,835
|
$30.88
|
FINANCIAL SUMMARY (PRO FORMA - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $96,000 |
| Annual Per SF | $37.14 |
| Other Income | |
|---|---|
| Annual | $2,900 |
| Annual Per SF | $1.12 |
| Vacancy Loss | |
|---|---|
| Annual | $2,880 |
| Annual Per SF | $1.11 |
| Effective Gross Income | |
|---|---|
| Annual | $96,020 |
| Annual Per SF | $37.15 |
| Taxes | |
|---|---|
| Annual | $4,185 |
| Annual Per SF | $1.62 |
| Operating Expenses | |
|---|---|
| Annual | $12,000 |
| Annual Per SF | $4.64 |
| Total Expenses | |
|---|---|
| Annual | $16,185 |
| Annual Per SF | $6.26 |
| Net Operating Income | |
|---|---|
| Annual | $79,835 |
| Annual Per SF | $30.88 |
PROPERTY FACTS
AMENITIES
UNIT AMENITIES
- Dishwasher
- Disposal
- Microwave
- Washer/Dryer
- Heating
- Kitchen
- Granite Countertops
- Hardwood Floors
- Oven
SITE AMENITIES
- 24 Hour Access
- Fenced Lot
- Laundry Facilities
- Online Services
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| Studios | 2 | $1,500 | 400 - 650 |
| 2+1 | 2 | $2,500 | 800 |
1 1
Walk Score®
Walker's Paradise (90)
Bike Score®
Biker's Paradise (97)
1 of 27
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
1424 Clayton St - 1424 Clayton 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.