Log In/Sign Up
Your email has been sent.
1428 S California Ave 12 Unit Apartment Building $2,025,000 ($168,750/Unit) 5.90% Cap Rate Loveland, CO 80537
Investment Highlights
- 12 Garages?
- Common Area Laundry?
- 0.7 Mile Walk to King Soopers and Surrounding Restaurants
Executive Summary
May also be purchased with:
4912 S Iowa Ave - $1,500,000
715-719 16th St - $4,450,000
208 S Jefferson - $1,100,000
4912 S Iowa Ave - $1,500,000
715-719 16th St - $4,450,000
208 S Jefferson - $1,100,000
Financial Summary (Pro Forma - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$210,614
|
$29.76
|
| Other Income |
$12,960
|
$1.83
|
| Vacancy Loss |
$6,318
|
$0.89
|
| Effective Gross Income |
$217,256
|
$30.70
|
| Taxes |
$9,191
|
$1.30
|
| Operating Expenses |
$60,032
|
$8.48
|
| Total Expenses |
$69,223
|
$9.78
|
| Net Operating Income |
$148,033
|
$20.92
|
Financial Summary (Pro Forma - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $210,614 |
| Annual Per SF | $29.76 |
| Other Income | |
|---|---|
| Annual | $12,960 |
| Annual Per SF | $1.83 |
| Vacancy Loss | |
|---|---|
| Annual | $6,318 |
| Annual Per SF | $0.89 |
| Effective Gross Income | |
|---|---|
| Annual | $217,256 |
| Annual Per SF | $30.70 |
| Taxes | |
|---|---|
| Annual | $9,191 |
| Annual Per SF | $1.30 |
| Operating Expenses | |
|---|---|
| Annual | $60,032 |
| Annual Per SF | $8.48 |
| Total Expenses | |
|---|---|
| Annual | $69,223 |
| Annual Per SF | $9.78 |
| Net Operating Income | |
|---|---|
| Annual | $148,033 |
| Annual Per SF | $20.92 |
Property Facts
| Price | $2,025,000 | Apartment Style | Low-Rise |
| Price Per Unit | $168,750 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.53 AC |
| Cap Rate | 5.90% | Building Size | 7,076 SF |
| No. Units | 12 | No. Stories | 1 |
| Property Type | Multifamily | Year Built/Renovated | 1978/2025 |
| Property Subtype | Apartment | Parking Ratio | 1.84/1,000 SF |
| Zoning | COMM | ||
| Price | $2,025,000 |
| Price Per Unit | $168,750 |
| Sale Type | Investment |
| Cap Rate | 5.90% |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.53 AC |
| Building Size | 7,076 SF |
| No. Stories | 1 |
| Year Built/Renovated | 1978/2025 |
| Parking Ratio | 1.84/1,000 SF |
| Zoning | COMM |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 12 | $1,463 | 536 |
1 1
Property Taxes
| Parcel Number | 95262-67-003 | Total Assessment | $115,495 |
| Land Assessment | $20,100 | Annual Taxes | $9,191 ($1.30/SF) |
| Improvements Assessment | $95,395 | Tax Year | 2025 Payable 2026 |
Property Taxes
Parcel Number
95262-67-003
Land Assessment
$20,100
Improvements Assessment
$95,395
Total Assessment
$115,495
Annual Taxes
$9,191 ($1.30/SF)
Tax Year
2025 Payable 2026
1 of 5
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1428 S California Ave
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.