Log In/Sign Up
Your email has been sent.
1424 Clayton St 4 Unit Apartment Building Offered at $1,175,000 at a 6.27% Cap Rate Denver, CO 80206
Investment Highlights
- Victorian charm with flexible layout
- Short drive to all of Denver’s major sports stadiums
- Walking distance to City Park and Botanical Gardens
- Updated furnace and water heater
Executive Summary
Newly remodeled 4 plex. Can work for Investors or House Hackers.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$96,000
|
$37.14
|
| Other Income |
$500
|
$0.19
|
| Vacancy Loss |
$4,800
|
$1.86
|
| Effective Gross Income |
$91,700
|
$35.47
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$18,000
|
$6.96
|
| Net Operating Income |
$73,700
|
$28.51
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $96,000 |
| Annual Per SF | $37.14 |
| Other Income | |
|---|---|
| Annual | $500 |
| Annual Per SF | $0.19 |
| Vacancy Loss | |
|---|---|
| Annual | $4,800 |
| Annual Per SF | $1.86 |
| Effective Gross Income | |
|---|---|
| Annual | $91,700 |
| Annual Per SF | $35.47 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $18,000 |
| Annual Per SF | $6.96 |
| Net Operating Income | |
|---|---|
| Annual | $73,700 |
| Annual Per SF | $28.51 |
Property Facts
| Price | $1,175,000 | Building Class | C |
| Price Per Unit | $293,750 | Lot Size | 0.09 AC |
| Sale Type | Investment | Building Size | 2,585 SF |
| Cap Rate | 6.27% | Average Occupancy | 100% |
| No. Units | 4 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1896 |
| Apartment Style | Garden | Parking Ratio | 1.16/1,000 SF |
| Zoning | U-RH-3A | ||
| Price | $1,175,000 |
| Price Per Unit | $293,750 |
| Sale Type | Investment |
| Cap Rate | 6.27% |
| No. Units | 4 |
| Property Type | Multifamily |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.09 AC |
| Building Size | 2,585 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1896 |
| Parking Ratio | 1.16/1,000 SF |
| Zoning | U-RH-3A |
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 | 1 | $1,450 | 400 |
| Studios | 1 | $2,025 | 500 - 900 |
| 2+1 | 1 | $2,500 | 900 |
| 2+1 | 1 | $2,500 | 950 |
1 1
Moderately walkable
70/100
Moderately drivable
60/100
Good public transit
70/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 5012-05-010 | Improvements Assessment | $23,250 |
| Land Assessment | $23,250 | Total Assessment | $60,820 |
Property Taxes
Parcel Number
5012-05-010
Land Assessment
$23,250
Improvements Assessment
$23,250
Total Assessment
$60,820
1 of 36
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
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.